5
February 2025
MADE TECH GROUP
PLC
("Made
Tech" or the "Group")
Interim Results for the six
months ended 30 November 2024
Strong trading performance
ahead of recently upgraded expectations
Made Tech Group Plc, a leading
provider of digital, data, and technology services to the UK public
sector, is pleased to announce its unaudited half year results for
the six months ended 30 November 2024 ("H1 FY25" and the
"Period").
Financial highlights
|
H1 FY25
|
H1
FY24
|
Change
|
FY24
|
Revenue
|
£21.8m
|
£19.1m
|
+14%
|
£38.6m
|
Gross Profit1
|
£7.8m
|
£6.7m
|
+16%
|
£13.2m
|
Gross Profit
Margin1
|
35.8%
|
35.1%
|
|
34.2%
|
Adjusted
EBITDA2
|
£1.8m
|
£1.4m
|
+29%
|
£2.4m
|
Adjusted EBITDA Margin
|
8.2%
|
7.3%
|
|
6.2%
|
Statutory Profit/(loss) before
Tax
|
£0.4m
|
(£1.0m)
|
+140%
|
(£3.0m)
|
Adjusted Profit before
Tax3
|
£1.5m
|
£0.7m
|
+110%
|
£1.4m
|
Sales
Bookings4
|
£42.0m
|
£12.6m
|
+233%
|
£36.0m
|
Contracted
Backlog5
|
£80.8m
|
£56.3m
|
+44%
|
£60.6m
|
Net Cash
|
£9.1m
|
£7.9m
|
+15%
|
£7.6m
|
Strategic and Operational
highlights
●
|
Revenue up 14% at £21.8m (H1 FY24:
£19.1m) which is now expected to be ahead of recently upgraded
market expectations6
and sales bookings of £42.0m up 233% (H1 FY24:
£12.6m)
|
●
|
Adjusted EBITDA up 29% to £1.8m (H1
FY24: £1.4m) with Adjusted EBITDA margin increasing to 8.2% (H1
FY24: 7.3%); FY25 Adjusted EBITDA now expected to be ahead of
recently upgraded market expectations
|
●
|
Robust balance sheet with £9.1m of
net cash (FY24: £7.6m)
|
●
|
Strategic drive by Government,
outlined in the recent Budget, to use technology to transform
public services in an agile and cost-effective manner means that
Made Tech is well placed to deliver long term growth
|
●
|
Client retention remains strong,
with the Group retaining all its clients in the Period, expanding
remits and securing renewals
|
Current Trading and Outlook
●
|
Strong trading performance expected
for FY25 underpinned by £80.8m Contracted Backlog, with the Group
on track to achieve double-digit percentage annual revenue growth
for FY25 and free cash flow positive for the year
|
●
|
A strong sales pipeline, active
bids, and Government stated priorities indicate a positive outlook
for FY26 and beyond
|
●
|
Structural growth drivers for the
market remain strong and the board looks to the future with
confidence
|
Rory MacDonald, CEO of Made Tech,
said:
"It is a pleasure to announce these
results to shareholders. This improving performance is a direct
result of the investment we have made into our commercial
operations and processes over the last two years. We are on track
to deliver positive free cash flow and double-digit revenue growth
in FY25 and the business is in great shape to benefit from new
public sector digitalisation programmes, which are expected to be
announced in the UK Government Spending Review in the
Spring.
"The structural growth drivers for
our market remain strong and the board and I are increasingly
confident in the outlook for the business in FY26 and
beyond."
Notes:
All financials are based on unaudited
figures.
1
|
H1
FY24 and FY24 Gross Profit and Gross Margin restated to include the
full cost of delivery consultants in line with revised accounting
policy applied in FY25 (see details in Chief Financial Officer's
Review)
|
2
|
Adjusted EBITDA has been adjusted for the exclusion of
depreciation, amortisation, impairments, exceptional items and
share based payment charge
|
3
|
Adjusted profit before tax means profit before tax,
impairments, share based payment charge and exceptional
items
|
4
|
Sales Bookings represent the total value of sales contracts
awarded in the Period, to be delivered in
FY25-FY28
|
5
|
Contracted Backlog is the value of contracted revenue that has
yet to be recognised. FY24 reduced by £5.0m to account for
prior period contract expiries
|
6
|
Based on the latest published equity research, the company
understands current market consensus for the year ended 31 May 2025
(FY25) to be revenue of £38.0m and Adjusted EBITDA of £2.8m, and
for the year ended 31 May 2026 (FY26) to be revenue of £40.0m and
Adjusted EBITDA of £3.0m
|
Enquiries:
Made Tech Group plc
Rory MacDonald, CEO
Neil Elton, CFO
|
via
Rawlings Financial
|
Singer Capital Markets (Nominated Adviser &
Broker)
Jennifer Boorer / Asha
Chotai
|
Tel: +44
(0) 20 7496 3000
|
Rawlings Financial
Cat Valentine
|
Tel: +44
(0) 7715 769078
madetech@rfpr.co.uk
|
About Made Tech
Made Tech is a provider of digital,
data and technology services, which enable central government,
healthcare, local government organisations and other regulated
industries to digitally transform.
Made Tech's purpose is to
"positively impact the future of society by improving public
services technology". To achieve this the company has four key
strategic missions: Modernise legacy technology and working
practices; Accelerate
digital service and technology delivery; Drive better decisions through data and
automation; and Enable
technology and delivery skills to build better systems.
The Group operates from four
locations across the UK - London, Manchester, Bristol, and
Swansea.
More information is available
at https://investors.madetech.com/
CHIEF EXECUTIVE OFFICER'S
REVIEW
I am pleased to present our interim
results for the six months ended 30 November 2024. During the
Period, revenue increased by 14% to £21.8 million (H1 FY24: £19.1
million), while adjusted EBITDA grew by 29% to £1.8 million (H1
FY24: £1.4 million). Our cash balance at the end of November stood
at £9.1 million, reflecting a 15% increase from £7.9 million in H1
FY24 (FY24: £7.6m), driven by a strong cash-flow performance. We
generated £1.7m of free cash-flow in H1, marking significant
progress against our stated ambition to generate positive free
cash-flow by the FY25 year end.
Sales Bookings reached £42.0 million
(H1 FY24: £12.6 million), driven by our largest single contract
award from the Department for Education, Standards and Testing
Agency for £13.2m (over 4 years). Additionally, our Contracted
Backlog expanded by 44% to £80.8 million (H1 FY24: £56.3
million).
The investment that we have made in
our commercial operations and new processes that we have put in
place over the past two years have enabled us to deliver this
strong revenue, Adjusted EBITDA, and Sales Booking growth, as well
as return to operating cash generation and an increased contracted
order book. This highlights our ability to deliver returns
for shareholders while positioning Made Tech for continued growth
in both the near and longer term.
Market
Opportunity
We remain focused on the UK public
sector technology market, which is substantial, with around £18
billion being spent annually across central government, health,
defence, police, local authorities, and education. Although overall
market growth is around 2.5%, the areas we serve are expanding more
rapidly at approximately 15% per annum. This equates to an
estimated £3 billion addressable market for Made Tech in the
UK.
Historically, large IT providers
have dominated this market. However, high-profile IT failures, such
as the NHS National Programme for IT and the Horizon scandal, have
led to a shift towards smaller, more agile providers. This shift
aligns with Made Tech's positioning and offerings within the
market.
Technology's potential to drive
efficiency, reduce costs, and enhance public services remains
central to Government digital transformation initiatives. This
month, the new Procurement Act will come into effect. This
legislation, which followed the UK's exit from the EU, grants the
Government greater flexibility over procurement processes, allowing
it to prioritise domestic suppliers and refine criteria for
contract awards. As a UK-based technology provider with deep public
sector expertise and a proven track record, we expect to benefit
from these changes, which strengthen our competitive
position.
Although a general election was widely expected in autumn 2024, it
was called in May, earlier than anticipated. While this caused a
brief period of instability, it reduced uncertainty for our clients
and allowed us to accelerate certain operational plans. With the
new Government now in power, we have seen some decision-making
processes elongate and programmes paused to reflect new policy
directions. However, these challenges were expected and, overall,
the environment remains stable. The new Government's focus
on technology, to achieve its five key missions, signals sustained
demand for digital technology.
The Autumn Budget outlined the
Government's priorities and reinforced the role that technology
will play in delivering its agenda. With the Spring Budget
approaching, we expect further clarity on these priorities. While
budget constraints are likely, many of our public sector clients
have indicated that technology is a key focus in their submissions
to the Treasury, suggesting a positive outlook for technology
investment.
Artificial Intelligence ('AI') remains a key topic across society
and government, offering significant potential for driving better
public services; from improved healthcare diagnostics to more
efficient administration. The successful application of AI depends
on reliable data and solid infrastructure, areas in which Made Tech
has expertise. We anticipate that AI will drive the next wave of
digital transformation and bring changes in how the government
operates. We have been taking active steps to ensure that our
organisation is equipped to take advantage of the opportunities
offered by AI as well as mitigating against the potential
challenges.
We note the recent supplier consolidation in the technology
services market, particularly among smaller firms. While some have
exited the market or merged, Made Tech continues to stand out as a
strong independent entity with a clearly defined market
proposition. We believe our independence differentiates us and will
enable us to capture increasing market share.
Overall, the market dynamics remain encouraging, presenting a
significant opportunity for the years ahead. With a proven track
record of delivering value, speed, and reliability, Made Tech
continues to be a trusted partner in supporting our clients'
evolving needs.
Clients
We continue to maintain very strong
customer retention. All key customers were retained during the
Period with the Group securing several successful renewals and
expansions of remits. This ongoing loyalty from our clients
reflects the high quality of service that we provide and the trust
that we have built with them.
We are seeing a clear trend of
contract durations and sizes increasing, indicating a growing
confidence in our ability to deliver long-term value. Notably, we
have secured several wins within the criminal justice system,
further strengthening our position in this important
sector.
We are particularly delighted to
have won the Department for Education (DfE) Standards and Testing
Agency (STA) contract, which is a significant milestone for us.
This win not only diversifies our revenue streams but also shows
our ability to deliver a national scale programme of work that will
have a lasting impact on public services.
We are not always successful and
were disappointed not to win a place on the new Digital Capability
for Health 2 framework. However, we can see further
opportunities to expand our footprint in the health sector, as we
see it as an important growth market over the coming
years.
Our latest Customer Satisfaction
(CSAT) score was 92%, providing us with valuable insights into how
we can improve and further develop the strategic nature of our
relationships with our clients. We are committed to
continually enhancing the customer experience and deepening our
partnerships.
We have also bid on several
contracts in partnership with other organisations, expanding into
new areas in which we have identified strong potential for growth.
These collaborative efforts not only broaden our reach but also
strengthen our capabilities as we seek to diversify and expand our
portfolio and increase the range of commercial partners we work
alongside.
Software
Our software product business is a
crucial component of how we deliver on our mission to use
technology to improve public services. We recognise that some of
our clients' challenges are best addressed through
Software-as-a-Service ('SaaS') solutions rather than bespoke
services. In sectors such as local government, policing, and parts
of the NHS, many problems are replicated across numerous bodies,
and thus better addressed with a scalable SaaS solution.
Our primary focus here is local
government, where we are leveraging insights shared by clients to
better understand and address the specific needs of this sector.
While we are currently seeing a slower sales cycle with our
existing product than initially expected, once deployed, we have
found strong advocacy among clients, which has led to valuable
upsell and cross-sell opportunities. This demonstrates the inherent
potential for expansion within existing accounts.
We are still in the very early
commercialisation phase of our software business, working to prove
the commercial model and scale its impact across key public sector
areas. It represents an exciting growth opportunity for Made Tech,
both organically and through acquisition. In the medium to
long term, we expect that our software products business will
become an increasingly important area of focus.
People
Overall staff numbers, excluding
contractors, have remained relatively stable at 346 during the
Period, with a rise in the percentage of contractors as a
proportion of delivery consultants from approximately 6% in H1 last
financial year to around 18% at the end of H1 this year. This
increase was partly due to the anticipated volatility surrounding
the General Election and, in part, to support the delivery of
recent bid wins. While this approach has allowed flexibility, we
aim to reduce contractor numbers to no more than 10% of the
workforce over the next 18 months, as we grow our operations and
maintain efficiency.
Our employee retention rate
currently stands at 80%, which is in line with industry
averages.
We are committed to creating an
environment in which employees can thrive and do their best work.
We believe that a supportive and empowering culture is key to
driving success. We invest significantly in learning and
development, helping our team stay ahead in a rapidly changing
industry while driving innovation.
We place strong emphasis on hybrid
and flexible working. By offering flexibility, we empower our team
to work in ways that suit them and our clients, enhancing their
ability to contribute whilst maintaining productivity. To align the
interests of employees, shareholders, and clients, we launched our
Sharesave scheme in October. This initiative strengthens our shared
commitment to the long-term success of the organisation and
reinforces our collaborative culture.
We are committed to creating an
environment that continuously improves. We recognise the need to
adapt to the evolving needs of our people and the challenges and
opportunities in our industry. This focus on improvement is central
to our culture, fostering an environment where innovation,
creativity, and collaboration thrive.
A key aspect of this commitment is
our People Forum, a mechanism for gathering feedback from
employees. The forum serves as a platform for staff to share
insights and ideas, which inform decisions made by the executive
team and the board. This communication ensures that we stay
connected to the needs and aspirations of our people and make
informed decisions that drive both individual and organisational
growth.
We are pleased to see improvement in
our employee satisfaction scores, indicating that the actions we
have taken to enhance the workplace are having a positive impact.
While progress is encouraging, there is always more to do. Employee
satisfaction is an ongoing journey, and we remain focused on
identifying areas for development to ensure we continue to provide
a supportive and fulfilling environment.
As part of our strategy to nurture
talent and promote diversity, we are proud to be an approved
apprenticeship training provider. This allows us to offer training
and development opportunities to early talent, contributing to the
growth of the next generation of skilled professionals. Our
apprenticeship programme demonstrates our commitment to
high-quality training and our broader responsibility within the
educational ecosystem. This initiative contributes to the
development of future talent and supports our Environmental,
Social, and Governance ('ESG') strategy, fostering a diverse
workforce and making a positive societal impact.
The
Board
As previously announced, we welcome
Stephen Lake to the board as a Non-Executive Director and thank
Phil Pavitt for his dedicated service. Stephen brings valuable
experience in product, service, and government, and we are
confident he will play an important role in the continued growth
and success of the organisation.
Summary and Outlook
Our strong performance in the first
half has carried through into the second half of the year to date.
We are on track to achieve double-digit percentage annual revenue
growth for FY25 and Adjusted EBITDA growth ahead of recently
upgraded expectations, and we remain firmly on track to be free
cash flow positive for the year.
Since the end of the Period, bid
activity has remained buoyant and we remain confident of further
contract wins in the near term, further strengthening our pipeline
and supporting our growth trajectory. We expect sales momentum to
continue putting us in a strong position heading into FY26. With
good tailwinds supporting our strategy, Made Tech is well placed
for continued growth. Our strong balance sheet and growing net cash
position also afford us optionality when assessing organic
investment or potential acquisitions.
I would like to express my thanks to
both our clients and colleagues, who have contributed to this
success. We are looking forward to our Capital Markets Day
later this year, where we will provide more detailed updates on our
ambitions, strategy and performance.
Rory MacDonald
Chief Executive Officer
CHIEF FINANCIAL OFFICER'S
REVIEW
The unaudited half year results for
the six months ended 30 November 2024 show solid growth in sales,
revenue, profitability and cash generation.
|
H1 2025
|
H1 2024
|
Change
|
Revenue
|
£21.8m
|
£19.1m
|
+14%
|
Adjusted EBITDA
|
£1.8m
|
£1.4m
|
+29%
|
Operating Profit/(Loss)
|
£0.3m
|
(£1.1m)
|
+127%
|
Adjusted Profit before
tax
|
£1.5m
|
£0.7m
|
+110%
|
Basic Earnings per Share
(pence)
|
0.16
|
(0.62)
|
|
Adjusted Diluted Earnings per Share
(pence)
|
0.66
|
(0.18)
|
|
Revenue and Sales Bookings
Revenue for the Period of £21.8m (H1
FY24: £19.1m) was 14% up compared to the same period in the prior
year as we saw activity build during the half year.
Sales bookings of £42.0m in the
Period (H1 FY24: £12.6m) were 233% up against a particularly weak
prior year performance and exceeded total bookings for the whole of
FY24 of £36.0m. This strong performance has resulted in a
Contracted Backlog, representing the value of contracted revenue
that has yet to be recognised, of £80.8m, up from £60.6m at the end
of FY24. Bid activity remains particularly robust, and this
combined with the healthy order book, positions the Group well for
the period ahead. It is worth noting that as the substantial
majority of contracted revenue is delivered on a time and material
basis and with the majority of public holidays and annual leave
falling in the second half of the year, we would expect revenue and
margins to be lower in H2 on a like-for-like basis.
Notwithstanding this effect, the strength of our revenue
performance is such that we now expect the FY25 outcome to be ahead
of recent upgraded current market expectations for both revenue and
Adjusted EBITDA.
Gross Profit and Adjusted EBITDA
Gross Profit increased to £7.8m, up
from £6.7m in H1 FY24, and Gross Margins improved from 35.1% in H1
FY24 to 35.8% in H1 FY25 on a like-for-like basis. Prior
period Gross Profit and Gross Margin have been restated to include
the full cost of delivery consultants (for example time spent on
account management and training) which had previously been
reallocated to Administrative expenses. Previously reported
H1 FY24 Gross Profit and Margins were £7.1m and 37.1% (restated as
£6.7m and 35.1%) and FY24 were £14.0m and 36.3% (restated as £13.2m
and 34.2%).
During the Period the business has
seen a further improvement in consultant utilisation resulting in
an increase in like-for-like margins. This has in part been
offset by an increase in the proportion of work being delivered by
partners, where Made Tech operates as the prime supplier, and an
increased proportion of contractors compared with the same period
last year. The increase in contractor numbers during FY25 was
part of a deliberate strategy to mitigate against the risk of
volatility in client demand in the run-up to the UK General
Election. The average contractor to employee ratio in H1 FY25
was 9%, up from 6% in H1 FY24. We expect this ratio to peak
towards the end of FY25 before reducing to our target level of
c.10% by the end of FY26.
Adjusted EBITDA of £1.8m and margin
of 8.2% in the first half was ahead of H1 FY24 (EBITDA of £1.4m;
7.3% margin). Adjusted EBITDA represents operating profit
before depreciation, amortisation, impairment of intangible assets,
share-based payment charges and exceptional items.
Total headcount, including
contractors, increased to 426 people (H1 FY24: 388). Administrative
expenses increased from £5.4m in H1 FY24 to £6.0m in H1 FY25 as the
business realised further operational efficiencies whilst at the
same time investing in the commercial and sales operation to help
drive top line growth.
Operating profit of £0.3m in the
Period represents a significant turnaround from the loss of £1.1m
in the same period last year. Operating profit is stated
after share-based payments, depreciation, amortisation of
intangibles, impairments and exceptional items.
Share-based payments
The share-based payments charge for
the Period under IFRS2 'Share-based payments' was £1.0m (H1 FY24:
£0.5m). This charge relates to awards made under the Long Term
Incentive Plan (LTIP), the Group Restricted Share Plan ('RSP') and
the Save As You Earn ('SAYE') scheme. The SAYE scheme allows
all employees to participate in the growth journey of the business,
and was launched in October 2024 resulting in 38% of all staff
participating. LTIP awards are based on demanding performance
criteria that align senior management with
shareholders.
Depreciation, amortisation and exceptional
costs
The depreciation charge on tangible
assets reduced to £0.1m (H1 FY24: £0.2m) and amortisation of
intangible assets reduced to £0.3m (H1 FY24: £0.6m).
Management anticipates a moderate increase in capital
expenditure over the forthcoming period as it invests in new IT
equipment. Intangible assets comprise historic investment in
Capability IP. All R&D costs in the Period, including
investment in technology platforms, were charged to the income
statement.
There were no exceptional costs (H1
FY24: £0.3m) or impairment charges during the Period (H1 FY24:
£0.9m).
Earnings per Share ('EPS')
Adjusted diluted EPS increased to
0.66 pence (H1 FY24: 0.18 pence), driven primarily by an increase
in underlying operating profit. This was partially offset by the
higher number of weighted average number of diluted shares,
resulting from new performance based LTIPs granted in the year and
the launch of a Group SAYE scheme. No new shares were issued
during the Period.
On a statutory basis, basic EPS
increased to 0.16 pence, and diluted EPS increased to 0.15 pence,
up from a loss of 0.62 pence in H1 FY24.
Balance Sheet and Cash Flow
The Group is debt free and has a
strong balance sheet with cash increasing by £1.5m during the
Period to £9.1m (FY24: £7.6m) / H1 FY24: £7.9m). This strong net
cash position gives us optionality when considering organic and
inorganic investment. Cash generated from operations in the Period
was £1.6m (H1 FY24: £0.4m). The Company invested £0.2m (H1
FY24: nil) in an Employee Benefit Trust ('EBT') for the settlement
of future share options. As a result the EBT holds 2.4% of
the issued share capital of the Company.
Debtor days have increased to 53 (H1
FY24: 45) primarily as a result of client-side delays in processing
payments; management continues to work with clients to resolve
this. Given that the UK Government is the primary
counterparty, management does not foresee a risk of
default.
The Board anticipates that during
FY25 the Group will continue to generate positive free cash
flow.
Neil Elton
Chief Financial Officer
Consolidated statement of comprehensive
income
|
6 months to
30 November
2024
£'000
|
6 months to
30 November
2023
£'000
|
12 months
to
31 May 2024
£'000
|
|
Unaudited
|
Unaudited
|
Audited
|
Revenue
|
21,752
|
19,134
|
38,568
|
Cost of Sales
|
(13,967)
|
(12,421)
|
(25,378)
|
Gross Profit1
|
7,785
|
6,713
|
13,190
|
Administrative expense
|
(5,993)
|
(5,352)
|
(10,866)
|
Share-based payments
|
(1,027)
|
(481)
|
(80)
|
Depreciation and
Amortisation
|
(431)
|
(784)
|
(1,212)
|
Impairment of Intangible
Assets
|
-
|
(884)
|
(4,315)
|
Exceptional items
|
-
|
(314)
|
-
|
Other income
|
-
|
15
|
52
|
Operating Profit/(loss)
|
334
|
(1,087)
|
(3,231)
|
Finance Expense
|
116
|
112
|
234
|
Profit/(loss) before tax
|
450
|
(975)
|
(2,997)
|
Taxation
|
(215)
|
-
|
544
|
Profit/(loss) after tax
|
235
|
(975)
|
(2,453)
|
1
|
H1
FY24 and FY24 Gross Profit and Gross Margin restated in line with
revised accounting policy applied in FY25 (see details in Chief
Financial Officer's Review)
|
Consolidated statement of financial position
|
30 November
2024
£'000
|
30 November
2023
£'000
|
31 May 2024
£'000
|
|
Unaudited
|
Unaudited
|
Audited
|
Assets
|
|
|
|
Non-current assets
|
|
|
|
Intangible assets
|
840
|
4,504
|
1,120
|
Property, plant, and
equipment
|
258
|
312
|
203
|
Total non-current assets
|
1,098
|
4,816
|
1,323
|
|
|
|
|
Current assets
|
|
|
|
Trade and other
receivables
|
8,087
|
7,288
|
6,662
|
Cash and cash equivalents
|
9,107
|
7,878
|
7,648
|
|
17,194
|
15,166
|
14,310
|
Total assets
|
18,292
|
19,982
|
15,633
|
|
|
|
|
Current Liabilities
|
|
|
|
Trade and other payables
|
4,575
|
5,126
|
3,094
|
Loans and borrowings
|
143
|
47
|
-
|
Total current liabilities
|
4,718
|
5,173
|
3,094
|
|
|
|
|
Non-current Liabilities
|
|
|
|
Loans and borrowings
|
-
|
-
|
-
|
Deferred tax liability
|
50
|
92
|
50
|
Total non-current liabilities
|
50
|
92
|
50
|
|
|
|
|
Total Liabilities
|
4,768
|
5,265
|
3,144
|
|
|
|
|
Net
assets
|
13,524
|
14,717
|
12,489
|
|
|
|
|
EQUITY
|
|
|
|
Share capital
|
75
|
75
|
75
|
Share premium
|
13,421
|
13,421
|
13,421
|
Share-based payment
reserve
|
4,929
|
4,879
|
4,129
|
Capital redemption
reserve
|
12
|
12
|
12
|
Retained deficit
|
(4,913)
|
(3,670)
|
(5,148)
|
Total equity
|
13,524
|
14,717
|
12,489
|
Consolidated statement of changes in equity
|
Share
Capital
£'000
|
Share
Premium
£'000
|
Share-based
payment reserve
£'000
|
Deferred Share
reserve
£'000
|
Capital redemption reserve
£'000
|
Retained
Earnings
£'000
|
Total
£'000
|
Balance at 01 June 2023
|
75
|
13,421
|
4,398
|
-
|
12
|
(2,695)
|
15,211
|
Loss for the period
|
-
|
-
|
-
|
-
|
-
|
(975)
|
(975)
|
Share-based payments
charge
|
-
|
-
|
481
|
-
|
-
|
-
|
481
|
Total Transactions with equity
owners
|
-
|
-
|
481
|
-
|
-
|
(975)
|
(494)
|
Balance at 30 November 2023
|
75
|
13,421
|
4,879
|
-
|
12
|
(3,670)
|
14,717
|
Loss for the period
|
-
|
-
|
-
|
-
|
-
|
(1,478)
|
(1,478)
|
Share-based payments
charge
|
-
|
-
|
(750)
|
-
|
-
|
-
|
(750)
|
Total Transactions with equity
owners
|
-
|
-
|
(750)
|
-
|
-
|
(1,478)
|
(2,228)
|
Balance at 31 May 2024
|
75
|
13,421
|
4,129
|
-
|
12
|
(5,148)
|
12,489
|
Profit for the period
|
-
|
-
|
-
|
-
|
-
|
235
|
235
|
Purchase of equity shares
|
|
|
(200)
|
|
|
|
(200)
|
Share-based payments
charge
|
-
|
-
|
1,000
|
-
|
-
|
-
|
1,000
|
Total Transactions with equity
owners
|
-
|
-
|
800
|
-
|
-
|
235
|
1,035
|
Balance at 30 November 2024
|
75
|
13,421
|
4,929
|
-
|
12
|
(4,913)
|
13,524
|
Consolidated statement of cash flow
|
6 months to
30 November
2024
£'000
|
6 months to
30 November
2023
£'000
|
12 months
to
31 May 2024
£'000
|
|
Unaudited
|
Unaudited
|
Audited
|
Cash flows from operating activities:
|
|
|
|
Profit /(loss) after tax
|
235
|
(975)
|
(2,453)
|
Share-based payment
charge
|
1,000
|
481
|
80
|
Tax charge/(credit)
|
215
|
-
|
(42)
|
Finance income
|
(116)
|
(112)
|
(234)
|
Loss on disposal of property, plant,
and equipment
|
-
|
7
|
8
|
Depreciation and
Amortisation
|
431
|
784
|
1,212
|
Impairment of Intangible
Assets
|
-
|
884
|
4,315
|
Increase in trade and other
receivables
|
(1,425)
|
(1,095)
|
(469)
|
Increase/(decrease) in trade and
other payables
|
1,268
|
390
|
(1,639)
|
Cash generated by operations
|
1,608
|
364
|
778
|
Income taxes
(paid)/received
|
-
|
-
|
-
|
Net
cash flows from operating activities
|
1,608
|
364
|
778
|
Investing activities
|
|
|
|
Purchase of property, plant, and
equipment
|
(9)
|
(17)
|
(89)
|
Addition of intangible
assets
|
-
|
(962)
|
(1,257)
|
Interest and other fees
received
|
121
|
122
|
248
|
Net
cash used by investing activities
|
112
|
(857)
|
(1,098)
|
Financing activities
|
|
|
|
Purchase of equity shares
|
(200)
|
-
|
(349)
|
Interest paid
|
(2)
|
-
|
(12)
|
Repayment of lease
liability
|
(56)
|
(94)
|
(143)
|
Interest paid on lease
liability
|
(3)
|
(9)
|
(2)
|
Net
cash used by financing
|
(261)
|
(103)
|
(506)
|
Net
increase/(decrease) in cash and cash equivalents
|
1,459
|
(596)
|
(826)
|
Cash and cash equivalents at
beginning of Period
|
7,648
|
8,474
|
8,474
|
Cash and cash equivalents at end of Period
|
9,107
|
7,878
|
7,648
|
Notes
1.
General information
Made Tech Group Plc is a company
incorporated on 13 September 2019 and domiciled in England and
Wales, registration number 12204805. The Company's registered
office is 4 O'Meara Street, Southwark, London, SE1 1TE. The
Company's shares are traded on AIM, a market operated by the London
Stock Exchange.
The interim financial information is
unaudited.
2.
Basis of preparation
The unaudited condensed consolidated
interim financial information has been prepared in accordance with
IAS 34 Interim Financial Reporting. They do not include all
disclosures that would otherwise be required in a complete set of
financial statements and should be read in conjunction with the
2024 annual report.
The interim results for the six
months to 30 November 2024 are unaudited and do not therefore
constitute statutory accounts in accordance with Section 434 of the
Companies Act 2006.
Statutory accounts for the year
ended 31 May 2024 have been filed with the Registrar of Companies
and the auditor's report was unqualified, did not contain any
statement under Section 498(2) or 498(3) of the Companies Act 2006
and did not contain any matters to which the auditors drew
attention without qualifying their report.
3.
Basis of consolidation
The consolidated financial
information comprises Made Tech Group Plc and its subsidiary Made
Tech Limited and Made Tech Learning Limited. Subsidiaries are
consolidated from the date of acquisition being the date on which
the Group obtains control.
4.
Accounting policies
The accounting policies used in the
preparation of the interim consolidated financial information for
the six months ended 30 November 2024 are in accordance with the
recognition and measurement criteria of IFRS and are consistent
with those which were adopted in the annual financial statements
for the year ended 31 May 2024.
5.
Earnings per Share
Basic earnings per share is
calculated by dividing the profit attributable to ordinary
shareholders of the parent company by the weighted average number
of ordinary shares in issue during the period.
To arrive at the adjusted diluted
share number, the Directors have calculated an adjusted share
number by taking the weighted average basic shares and included the
maximum shares to be issued in respect of contingent consideration
to be paid based on performance measures met in the period,
together with the maximum share options outstanding.
|
H1 FY25
'000
|
H1 FY24
'000
|
FY24
'000
|
Weighted average basic shares for
the purposes of basic earnings per share
|
149,287
|
149,287
|
149,287
|
Effect of dilutive potential
ordinary shares from share options in issue
|
11,250
|
7,494
|
5,409
|
Weighted average number of diluted
shares for the purpose of diluted earnings per share
|
160,537
|
156,781
|
154,696
|
Basic earnings per share (pence)
|
0.16
|
(0.62)
|
(1.64)
|
Diluted earnings per share (pence)
|
0.15
|
(0.62)
|
(1.64)
|
Adjusted basic earnings per share (pence)
|
0.71
|
0.19
|
0.95
|
Adjusted diluted earnings per share (pence)
|
0.66
|
0.18
|
0.92
|
6.
Reconciliation to adjusted EBITDA
|
H1 FY25
£'000
|
H1 FY24
£'000
|
FY24
£'000
|
Operating profit/(loss)
|
334
|
(1,087)
|
(3,231)
|
Add back Depreciation and
Amortisation
|
431
|
784
|
1,212
|
Add back Impairment of Intangible
Assets
|
-
|
884
|
4,315
|
Add back Share-based payment
expense
|
1,027
|
481
|
80
|
Add back Exceptional
items
|
-
|
314
|
-
|
Adjusted EBITDA
|
1,792
|
1,376
|
2,376
|
7.
Reconciliation to adjusted profit before
tax
|
H1 FY25
£'000
|
H1 FY24
£'000
|
FY24
£'000
|
Profit/(loss) before
tax
|
450
|
(975)
|
(2,997)
|
Add back share-based payment expense
|
1,027
|
481
|
80
|
Add back Impairment of Intangible
Assets
|
-
|
884
|
4,315
|
Add back Exceptional
items
|
-
|
314
|
-
|
Adjusted profit before tax
|
1,477
|
704
|
1,398
|