Quartix Technologies
plc
("Quartix", "the Group" or "the
Company")
Final Results
Strong growth in Annualised Recurring
Revenue in all territories
Quartix Technologies plc (AIM:QTX), one of
Europe's leading suppliers of subscription-based vehicle tracking
systems, analytical software and services, is pleased to announce
its audited results for the year ended 31 December 2024.
Financial highlights:
·
Group revenue increased by 8% to £32.4m (2023:
£29.9m)
·
Adjusted EBITDA1 increased by 21% £6.5m (2023:
£5.4m)
·
Adjusted profit before tax2 increased by 25% to
£6.3m (2023: £5.1m)
·
Profit for the year was £4.8m (2023: (Statutory Loss)
£0.9m)
·
Adjusted diluted earnings per share3 increased to
9.78p (2023: 8.75p)
·
Free cash flow4 increased by 99% to £2.6m (2023:
£1.3m).
·
Final proposed dividend payment of 3.00p per share (2023:
1.50p) with no supplementary dividend (2023: none) giving a total
dividend for the year, including the interim dividend, of 4.50p per
share (2023: 3.00p)
1 Earnings before interest,
tax, depreciation, amortisation, share based payments and
adjustments (see note 3)
2 Adjusted measure for the
prior year is excluding the impairment of intangibles and the
provision to replace 2G units offset by the fair value gain of the
future earn out payments
3 Diluted earnings per share
before adjustments (see Strategic Report: Financial Review,
Financial Overview)
4 Cash flow from operations
after tax and investing activities
These audited results are consistent with the
Trading Statement released on 13 January 2025.
Full
Financial Results Report
The Group's Financial Statements and results
presentations for the year ended 31 December 2024 are available in
the "Investors" section of our website at: www.quartix.com/investors
Principal activities and performance
measures
The Group's main strategic objective is to
achieve profitable growth in its fleet subscription base and the
associated annualised recurring revenue.
Annualised recurring revenue (for "ARR" see
definition in Key Performance Indicators ("KPI") table below
footnote 4), when measured in constant currency year on year, is
the most significant forward-looking key performance measure. The
Group's ARR increased by £3.5m (+12%) during the year to £32.2m,
representing a record year on year increase of 68% over the ARR
growth achieved in 2023.
The KPIs used by the Board to assess the
performance of the business are listed in the table below and
discussed in the Chairman's Statement and Strategic
Report.
Key Performance
Indicators ("KPIs")
Year ended 31
December
|
2024
|
2023
|
% change
|
New Fleet
subscriptions1 (new
units)
|
74,673
|
64,418
|
16
|
Fleet subscription
base2 (units)
|
300,168
|
266,568
|
13
|
Fleet customer
base3
|
30,134
|
27,268
|
11
|
Customer acquisition (new customers)
|
6,863
|
5,759
|
19
|
Annualised recurring
revenue4 (£'000)
|
32,238
|
28,758
|
12
|
Net Revenue Retention
(NRR)5
|
96
|
93
|
3
|
Fleet invoiced recurring
revenue6 (£'000)
|
30,442
|
27,764
|
10
|
1 New
vehicle tracking unit subscriptions added to the subscription base
before gross attrition
2
The number of
vehicle tracking units subscribed to the Group's fleet tracking
services, including units waiting to be installed for which
subscription payments have started or are
committed
3
The number of
customers associated with the fleet subscription
base
4
Annualised data
services revenue for the subscription base at the year end, before
deferred revenue, including revenue for units waiting to be
installed for which subscription payments have started or are
committed, all measured in constant currency
5
NRR is measured
on a constant-currency basis and represents the annualised value of
recurring revenues for the customer base at the end of the year,
excluding recurring revenues for customers acquired during the
course of the year, divided by the annualised value at the start of
the year, and expressed as a percentage
6
Invoiced
subscription charges before provision for deferred
revenue
Andy
Walters, Executive Chairman of
Quartix, commented:
"In 2024 the value of our subscription revenues
increased by £3.5m, marking a significant new record for Quartix.
Adjusted profit before tax grew by 25% to £6.3m as we cut
administrative overheads whilst steadily increasing sales and
marketing investment. 2024 concluded with the monthly rate of
new customer acquisition exceeding 700 and progress in this key
measure has continued into 2025.
An accelerated development programme for a new
telematics platform resulted in a product launch at year end which
will reduce manufacturing costs from July 2025 onwards. Overhead
costs in 2025 will continue to be subjected to detailed review with
the aim of achieving further improvements in return on
sales.
2025 has started on a strong note: new
installations reached a significant new milestone in January and
customer acquisition rates have further increased. This positive
momentum, coupled with growth opportunities across all six
territories, underpins our confidence in the outlook for 2025,
during which we believe we will increase our recurring revenues and
adjusted profit before tax by approximately 10%. We will provide a
further detailed trading update in early April."
For
further information, please contact:
Quartix (www.quartix.net)
Andy Walters, Executive Chairman
|
01686 806 663
|
Cavendish Capital Markets Limited (Nominated Adviser and
Broker)
Matt Goode / Seamus Fricker / Trisyia Jamaludin (Corporate
Finance)
Sunila de Silva (Equity Capital
Markets)
|
020 7200 0500
|
About Quartix
Founded in 2001, Quartix is a leading supplier
of subscription-based vehicle tracking systems, software and
services. The Group provides an integrated tracking and telematics
data analysis solution for fleets of commercial vehicles that is
designed to improve productivity and lower costs by capturing,
analysing and reporting vehicle and driver data.
Quartix is based in the UK and is listed on the
AIM market of the London Stock Exchange (AIM:QTX).
Chairman's
statement
Introduction
Since my return to the business in
late 2023 our entire focus has been on profitable, organic growth
via our core vehicle telematics subscription service. I am pleased
to report that the Group has made very substantial progress in
respect of that, achieving record growth in the value of its
subscription base and a return to significant profitability:
adjusted profit before tax increased by 25% to £6.3m (2023: £5.1m).
We have put the issues of 2023 behind us and have made substantial
investments in the future of the business.
Annualised
Recurring Revenue ("ARR")
ARR is the key forward-looking measure of
growth for the Group and an important indicator of shareholder
value. ARR reported by the Group relates solely to committed
software subscription revenues and does not include other service
revenues which may recur. The Group's ARR increased by £3.5m (+12%)
during the Period to £32.2m, representing an increase of 68% over
the ARR growth achieved in 2023.
Customer
acquisition
New customer acquisition during the Period
increased by 19% to 6,863 new customers and new subscriptions
increased by 16% to 74,673. The customer base increased by 11% to
30,134, and the total subscription base increased by 13% to
300,168.
These improvements in growth compared with 2023
were driven by renewed focus on channels to market in the Group's
six target territories. New customer acquisition, in particular,
accelerated through the year, reaching a rate of more than 700 new
customers acquired in a rolling 30-day period by December - an
increase of 50% over the rate of acquisition at the end of
2023.
The key metrics shown below include growth
expressed as a % for the Period compared to the same period in
2023.
Country
|
ARR (£m)
|
%
|
Subscription Base
(units)
|
%
|
Customer
Base
|
%
|
New Subscriptions
(units)
|
%
|
New Customers
Acquired
|
%
|
UK/EI
|
17.7
|
+7%
|
156,506
|
+6%
|
11,668
|
+3%
|
30,481
|
+15%
|
1,592
|
+22%
|
France
|
8.3
|
+16%
|
80,579
|
+19%
|
9,174
|
+11%
|
23,032
|
+4%
|
2,293
|
+0%
|
USA
|
3.4
|
+7%
|
29,879
|
+2%
|
3,896
|
+1%
|
6,837
|
+14%
|
794
|
+13%
|
Italy
|
1.3
|
+53%
|
14,612
|
+52%
|
2,276
|
+47%
|
6,329
|
+42%
|
955
|
+60%
|
Spain
|
0.9
|
+40%
|
11,429
|
+43%
|
2,081
|
+35%
|
4,655
|
+35%
|
811
|
+31%
|
Germany
|
0.6
|
+63%
|
6,620
|
+57%
|
955
|
+43%
|
3,129
|
+89%
|
412
|
+65%
|
Other
|
-
|
|
543
|
|
84
|
|
210
|
|
6
|
|
Total
|
32.2
|
+12%
|
300,168
|
+13%
|
30,134
|
+11%
|
74,673
|
+16%
|
6,863
|
+19%
|
Net Revenue
Retention ("NRR")
Following the successful implementation of
price increases across the Group, alongside previously reported
KPIs, the Group has now chosen to include NRR in its reported KPIs
as an additional important indicator of the quality and stability
of its recurring revenue base. The Board believes that this
additional visibility over revenue quality provides shareholders
with a more comprehensive view of performance than that provided by
attrition and price erosion measures (which are, nonetheless, both
determinants of NRR).
NRR is defined as the annualised value of
recurring revenues for the customer base at the end of the year,
excluding recurring revenues for customers acquired during the
course of the year, divided by the annualised value at the start of
the year, and expressed as a percentage. This is measured on a
constant-currency basis. Positive factors contributing to this
measure are incremental orders and upgrades from existing customers
or price increases ("expansion"). Negative contributors are
reductions in fleet sizes and price erosion ("contraction") and
customer losses ("attrition").
For the year as a whole NRR was 95.7% (2023:
93.0%). Price indexation, when averaged across the base, amounted
to approximately 3%; in 2025 it is expected to be slightly over 5%
across the current base. Through this and improved price control
the Group hopes to increase NRR further in 2025, with a longer-term
objective of exceeding 100%.
Regional
review
UK/EI
ARR growth of £1.1m was achieved in 2024 (+7%
to £17.7m): this was three times the level of growth achieved in
2023. New customer acquisition increased by 22% to 1,592 over the
year and accelerated during the second half as cost savings in
administrative overheads in the business were used for marketing
investment. New subscriptions increased by 15% and prospects for H1
2025 are strong.
France
ARR grew by 16% to £8.3m and the high levels of
customer acquisition and new installations achieved in 2023 were
maintained. The customer and subscription bases increased by 11%
and 19%, respectively.
USA
The USA had suffered from a series of
organisational and strategic changes made in 2022 and 2023. This
has necessitated the rebuilding of sales channels from scratch.
Good progress was achieved in recruitment by the middle of 2024 and
a $0.22m fall in ARR in 2023 was reversed in 2024, producing an
increase of $0.26m (+7% ARR growth in sterling terms). Most of the
staff recruited are experienced telematics sales executives, and
pricing for new contracts has been increased by approximately 22%
to bring the Group's pricing in the USA more into line with the
competition. New subscriptions increased by 14% and customer
acquisition improved by 13%. Most of these improvements developed
in the final four months of the year, and 2024 ended on a positive
note.
Spain, Italy
and Germany.
Progress in these exciting new markets for the
Group accelerated: ARR grew by 51% to £2.9m; new customer
acquisition improved by 49% to 2,178; and new subscriptions grew by
48% to 14,113. The Group will continue to develop and invest in its
channels to market in each of these countries, with a number of new
recruitments already underway at the end of the year.
Results
Group revenue for the year increased by 8% to
£32.4m (2023: £29.9m). It's noteworthy that 42% of group revenue
(45% of Group ARR) now originates from territories outside the UK,
exposing this portion to currency fluctuations against the GBP.
Revenue growth at a constant currency, taking the EUR/USD revenue
for 2023 and 2024 converted at the exchange rate at 31 December
2024 was 9%.
In 2024, the Group delivered Adjusted EBITDA of
£6.5m (2023: £5.4m), slightly ahead of estimates provided in the
January 2025 trading statement. Included in the Adjusted
EBITDA this year is a re-estimate on the replacement of 2G units in
France and the USA which has resulted in a reduction of
approximately £0.5m in the provision to replace these units. This
reduction is principally due to cost savings achieved in future
manufacturing costs and the majority of the upgrade programme in
the USA having been completed during the year (see note 19 and
commentary concerning new product development).
The Group has opted to voluntarily
report its performance in two segments: Total Fleet and
Konetik. The Total Fleet segment has been sub-divided into
two further categories. This has been done to give clarity as
to the level of upfront investment the Group is making in acquiring
new customers, as well as the associated impact on recurring
revenue. The two sub-categories are:
·
Customer
Acquisition: This is the revenue
associated with the Group's new customers in the year and the cost
of servicing those new customers. The costs in this
sub-category include all of the marketing costs and the majority of
sales staff costs as it would be expected that all channels except
for field sales would work primarily in obtaining new customers,
whilst field sales would be expected to develop business with both
new and existing customers.
·
Fleet Telematics
Services: This is the recurring
revenue associated with the Group's active subscription base and
the cost of servicing that subscription base. The costs in
this sub-category include the cost of installing additional units
for existing customers and any associated sales costs.
These two elements, together with
central fleet costs, make up the Total Fleet
segment.
The revenue and costs have been
applied to each segment as appropriate in the analysis
below:
Segmental analysis
Year ended 31 December 2024
|
Customer
Acquisition
|
Fleet
Telematics Services
|
Total Fleet
|
Konetik
|
Total
Business
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
Recurring revenue
|
2,001
|
28,066
|
30,067
|
-
|
30,067
|
Other sales
|
357
|
1,944
|
2,301
|
34
|
2,335
|
Total revenue
|
2,358
|
30,010
|
32,368
|
34
|
32,402
|
Segmental costs:
|
|
|
|
|
|
Cost of goods sold
|
(1,976)
|
(7,910)
|
(9,886)
|
-
|
(9,886)
|
Sales and marketing costs
|
(6,672)
|
(433)
|
(7,105)
|
-
|
(7,105)
|
Cost of service
|
(768)
|
(4,205)
|
(4,973)
|
-
|
(4,973)
|
(Loss)/profit before central
costs
|
(7,058)
|
17,462
|
10,404
|
34
|
10,438
|
Central costs
|
|
|
(3,586)
|
(461)
|
(4,047)
|
Fair value gain
|
|
|
-
|
73
|
73
|
Operating profit/(loss)
|
|
|
6,818
|
(354)
|
6,464
|
|
|
|
|
|
|
Free cash flow (cash flow from operations after
tax and investing activities) excluding the effects of the
investment in Konetik, was £2.7m (2023: £3.3m), slightly ahead of
previous guidance. Free cash flow in 2024 was adversely affected by
expenditure of £1.3m on the replacement programmes in the USA and
France (2023: £0.1m) Net cash increased to £3.1m at 31 December
2024 (2023: £2.4m).
By the end of 2024, almost all of the 2G units
had been replaced in the USA, with fewer than 700 units remaining
to be replaced. At 31 December 2024 there remained 33,000 2G units
(31 December 2023: 48,000 units) to replace in France before 31
December 2026 with a total estimated remaining cost of 2.8 million
Euros.
Earnings per
share
Basic earnings per share increased to 9.85p per
share (2023: loss of 1.88p per share). Diluted earnings per share
increased to 9.78p per share (2023: loss of 1.88p per share). The
adjusted diluted earnings per share, which in 2023 was calculated
by deducting the fair value gain on re-estimate of the future
earn-out payments and adding back the 2G provision recognised and
the impairment of goodwill recognised on the acquisition of
Konetik, was 8.75p.
Dividend
policy
Our ordinary dividend policy is to pay a
dividend set at approximately 50% of cash flow from operating
activities, which is calculated after taxation paid but before
capital expenditure.
In addition to this the Board will distribute
the excess of gross cash balances over £2m on an annual basis by
way of supplementary dividends, subject to a 2p per share de
minimis level.
The surplus cash is calculated using the year
end gross cash balance and after deduction of the proposed ordinary
dividend and is intended to be paid at the same time as the final
dividend. The policy will be subject to periodic review.
Dividend
In the year ended 31 December 2024, the Board
decided to pay an interim dividend of 1.50p per ordinary share.
This totalled £0.7m and was paid on 30 September 2024 to
shareholders on the register as at 30 August 2024.
The Board is recommending a final ordinary
dividend of 3.00p per share, with no supplementary dividend, giving
a total dividend for the year of 4.50p per share, subject to
shareholder approval. Whilst this is higher than that which would
be paid under the Company's dividend policy (see above), the
reduction in free cash flow in 2024 was caused principally by the
costs of Konetik and the 4G upgrade programme in France, both of
which are temporary in nature, and hence the Board considers the
additional quantum to be appropriate.
The final dividend amounts to approximately
£1.5m in aggregate. Subject to the approval at the forthcoming AGM,
this dividend of 3.00p per share will be paid on 30
April 2025 to shareholders on the register as at 4 April 2025. The
ex-dividend date is therefore 3 April 2025.
Konetik
Deutschland GmbH ("Konetik")
Quartix acquired Konetik in September 2023 for
a consideration of up to €3.9m. Konetik was a company specialising
in consultancy services for fleets making the transition to
electric vehicles. Konetik had substantial operating costs but
insignificant revenues and the growth anticipated at the time of
acquisition was not delivered.
As noted in the prior year Annual Report,
having exhausted all other options including returning the business
to its former owners at nil cost, the Board decided to liquidate
Konetik and its Hungarian branch. Steps were taken in January 2024
to begin the process of liquidation which included terminating all
customer agreements, employment agreements and third party service
provider contracts.
Operating costs of £0.5m for Konetik were
recorded in the year, and a final payment of approximately £0.2m
was paid in September under the terms of the acquisition agreement.
The remaining activity in Konetik is minimal and consists only of
that required during the final stages of liquidation. It is
anticipated that the final closure of Konetik will complete in
November 2025.
Outlook
In 2025, we will maintain our rigorous approach
to overhead cost analysis. This ongoing scrutiny aims to further
enhance our return on sales, ensuring optimal operational
efficiency. Our accelerated development program will
yield significant results; this new telematics platform resulted in
a product launch at the end of 2024 which from July 2025 will
substantially decrease our manufacturing costs. This demonstrates
our commitment to innovation and cost-effective operations,
aligning with our long-term goals for sustainable growth and
improved financial performance
The year has begun on a strong note: new
installations reached a significant new milestone in January and
customer acquisition rates have further increased. This positive
momentum, coupled with growth opportunities across all six
territories, underpins our confidence in the outlook for 2025,
during which we believe we will increase our recurring revenues and
adjusted profit before tax by approximately 10%.
The Company
believes that market expectations for 2025 are as follows: revenue:
£35.5m; free cash flow: £3.0m; adjusted EBITDA:
£6.5m
AGM
The Group's AGM will be held at 10.30 a.m. on
31 March 2025 at the Company's registered address No.9 Journey
Campus, Castle Park, Cambridge, CB3 0AX.
Andy
Walters
Executive Chairman
Strategic Report: Operational
Review
Strategy and
business model
The Group's main strategic objective is to grow
its fleet subscription platform profitably and develop the
associated recurring revenue. This strategy is based on five key
elements, which were first highlighted in the 2018 Annual Report.
We are pleased to be able to report progress in each area, as
summarised below:
1. Market
development: Quartix will continue to focus on
fleet markets, exploring further opportunities within its six
existing markets. Investment in and focus on the core business
delivered strong progress in the UK and Continental Europe, and the
customer base in the USA returned to growth during the
year.
2. Cost
leadership: We continue to seek improvements in
the efficiency of the sales cycle and to review product and
overhead costs in order to identify further operational
efficiencies. The Group recognised at the end of 2023 that, in
recent years, its overhead structure had grown at a faster rate
than revenues, and in 2024 significant steps were taken to manage
and reduce costs where possible. This will continue in
2025.
3. Continuous
enhancement of the Group's core software and telematics
services: Quartix has an ongoing modernisation
program of its core software and telematics firmware and hardware,
both from a technology and user experience perspective. These
enhancements help to improve the customer experience as well as to
increase the efficiency of its support operation.
4. Outstanding
service: Quartix maintained its excellent
reputation with fleet customers throughout the year, consistently
being rated as "excellent" by TrustPilot users. Quartix achieved a
Gold Award from Investors in Customers in 2023, which recognises
truly excellent service.
5.
Standardisation and centralisation: the
expansion into European markets has been achieved by staff
operating under the existing operational structures in place in the
UK, with some sales staff being located in France. Support and
service functions continued to be performed from the
UK.
Our fleet customers typically use the Group's
vehicle telematics services for many years following an initial
contract. Accordingly, the Group focuses its business model on the
development of subscription revenue, with high levels of revenue
retention, providing the best return to the Group over the long
term.
The number of vehicles connected to our
subscription platform and the value of recurring subscription
revenue derived from it are the key measures of our performance in
the fleet sector. As noted in the Principal activities and
performance measures section, the annualised recurring revenue
increased by £3.5m, at a constant currency rate, to £32.2m at 31
December 2024.
People
We take great pride in the service we provide,
and it is rewarding to see this reflected in the feedback we
receive. Fleet customers consistently give us excellent reviews,
including over 1,000 Trustpilot reviews with an impressive average
score of 4.9 in 2024.
These achievements highlight the dedication,
creativity, and teamwork of our people and underscore our
commitment to delivering an outstanding customer experience.
Quartix was awarded a Gold Award in 2023 following an assessment by
Investors in Customers, a testament to our exceptional customer
service. Additionally, we were honoured with the Fleet News 2024 Reader Recommended
Award, further demonstrating the positive perception and
strong awareness of the Quartix brand.
Financial success in our core business is built
on this commitment to service, supported by our innovative product.
The Board extends its sincere thanks to every employee whose hard
work and dedication contributed to our continued growth in
2024.
Research and
development
The Group is committed to the continuous
enhancement of its core software and telematics services, and we
aim to offer a market-leading platform which addresses the most
common needs of SME customers in the service sector of each of our
target markets.
Key developments included:
1. Telematics
hardware and firmware. Development of the
Group's latest generation of telematics system, the TCSV17, was
initiated and released to production in the period. The development
marked the most significant revision of both hardware and firmware
design for at least a decade. The design objectives were focused
principally on cost reduction, but some significant advances have
also been made in performance. The cost saving achieved is
approximately £8 per unit and the TCSV 17 unit will accounts for
7,000 units per month of usage from in 2025 from July
onwards.
2. Application
software Initial versions of revised web-based
and mobile tracking applications were developed and released during
the year. The new web-based application was released to new
customers in July 2024 and completion of the application and its
introduction to existing customers will be accelerated in
2025.
All of our investment in research and
development was fully expensed in the year with a total cost of
£0.9m in 2024 (2023: £1.1m).
UK 2G
Network
The Board continues to monitor the situation
concerning the eventual phasing out of 2G mobile network coverage
in the UK. All UK network operators have agreed to sunset their 2G
networks no later than 2033. Since Q4 of 2022, all new
installations of the Group's tracking systems in the UK have either
been of its wired, 4G-compatible units or of plug-in,
user-installed trackers equipped with SIM cards which can roam
across any of the available UK 2G networks. Given the very high
level of fixed 2G device installations in the UK for applications
such as smart meters, critical infrastructure and remote monitoring
it is expected that some networks will continue through until the
2033 deadline.
At the end of 2024 the Group had 84,000 UK
installations using 2G network services with its principal network
service provider. These will not currently roam onto other
networks. This total is reducing at a rate of approximately 1,400
units per month through natural replacements (service upgrades and
vehicle swaps) as well as some attrition. The Board understands
that its network service provider currently has just under 4
million 2G installations with other customers in the UK, and that
it will enter into further discussion with all customers regarding
the phasing-out process towards the end of 2025, with a view to
completing the transition before the end of the decade. Given the
current rate of reduction in the Group's 2G installed base and the
anticipated cooperation and support of its service provider the
Board does not believe that any material replacement cost will be
incurred in the foreseeable future.
Sustainability
and Environmental, Social, and Governance ("ESG")
matters
The Board is aware that investors are
increasingly applying non-financial factors, such as ESG matters,
as part of their analysis process to identify material risks and
growth opportunities. Being part of an ethical, purpose driven
business increasingly matters more to our people, our shareholders
and our business partners.
Software companies such as Quartix have a
central role in the transition to a low carbon economy and a more
sustainable future. The Group is essentially a non-emitting and
limited-consuming business and the Board believes the Group's
limited use of carbon energy is largely offset by the savings that
we achieve for our customers in reduced fuel consumption and other
efficiencies in vehicle fleet management.
In 2022 Quartix was granted the London Stock
Exchange's "Green Economy Mark", which champions pioneering
London-listed companies driving growth in the global green economy.
To qualify, companies must generate at least 50% of their total
annual revenue from products and services that significantly
contribute towards the transition to a low carbon economy. The Mark
was received due to analytics from an external consultancy firm and
evidence from our customers, that fleet vehicle tracking and
analytics changes driver behaviour and results in a reduction of
between 10-25% in fuel consumption.
Capacity for
future growth
Quartix is well-positioned for substantial
profitable growth in its fleet business. The Group plans to
Andy
Walters
Executive Chairman
Strategic Report: Financial
Review
Financial Overview
Year ended 31 December
|
|
|
|
£'000 (except where stated)
|
2024
|
2023
|
%
change
|
|
|
|
|
Revenue
|
32,402
|
29,882
|
8
|
|
|
|
|
Gross profit
|
22,516
|
16,978
|
33
|
Gross margin
|
69%
|
57%
|
|
|
|
|
|
Operating profit/(loss)
|
6,464
|
(1,056)
|
712
|
Operating margin
|
20%
|
(4%)
|
|
|
|
|
|
Adjusted EBITDA (note3)
|
6,538
|
5,397
|
21
|
|
|
|
|
Profit/(Loss) for the
year
|
4,766
|
(908)
|
625
|
|
|
|
|
Earnings per share
|
9.85
|
(1.88)
|
|
Diluted earnings per
share
|
9.78
|
(1.88)
|
|
|
|
|
|
Cash generated from
operations
|
4,097
|
4,465
|
(8)
|
Adjusted operating profit to
operating cash flow conversion
|
63%
|
88%
|
|
|
|
|
|
Free cash flow (excluding
acquisition)
|
2,745
|
3,277
|
(16)
|
Revenue
Revenue increased by 8% to £32.4m (2023:
£29.9m). As stated in
the Chairman Statement it's noteworthy that 42% of group revenue
now originates from territories outside the UK, exposing this
portion to currency fluctuations against the GBP. Revenue growth at
a constant currency, taking the EUR/USD revenue for 2023 and 2024
converted at the exchange rate at 31 December 2024 results in
revenue growth in the year of 9%. Price indexation, which was
introduced in 2024 contributed approximately £0.9m to annualised
recurring revenue, with majority of this contributing to the
increase in the invoiced revenue in the year.
Gross
margin
Gross margin has increased year-on-year from
57% in 2023 to 69% in 2024. Almost all of this increase is due to
the significant provision raised in the prior year to upgrade 2G
tracking systems in France to 4G. The Group achieved a slight
reduction in the cost to manufacture its 4G-compatible tracking
systems in the second half of 2023, and this was followed by the
introduction of a new 4G-only system at the end of 2024 which has a
substantially lower manufacturing cost than previous products. The
effect of these cost savings will gradually improve gross margin
over time as the amortisation of the cost of earlier versions
unwinds.
Overheads
Sales & marketing investment increased by
12% to £7.1m (2023: £6.4m). Administrative expenses decreased
by 3% to £9.0m (2023: £9.3m).
Throughout the year, the Group undertook
targeted cost management initiatives, resulting in a 14% reduction
in administrative expenses from the first half to the second half
of the year. As demonstrated in the table below approximately half
of these savings were strategically reinvested during the second
half, primarily in sales and marketing efforts resulting in an 11%
increase in sales & marketing costs in the second half. This
included recruiting new sales agents to support the U.S. market and
increasing marketing expenditures to drive lead
generation
Overhead analysis
|
|
|
|
|
£'000 (except where stated)
|
6 months
to 30 June 2024
|
6 months
to 31 Dec 2024
|
% change
|
Full year
2024
|
|
|
|
|
|
Sales and marketing
expenses
|
3,367
|
3,738
|
11%
|
7,105
|
Administrative expenses
|
4,654
|
3,905
|
(14%)
|
8,559
|
Konetik costs
|
411
|
50
|
(88%)
|
461
|
Total overheads
|
8,432
|
7,693
|
(9%)
|
16,125
|
Adjusted EBITDA
Adjusted EBITDA, increased to £6.5m (2023:
£5.4m). In addition to price indexation which was introduced at the
start of the year and the excellent progress made in the
subscription base during the year, profitability improved as
administrative and management overheads were reduced and the Group
steadily improved upon the optimisation of its operational systems.
Operational costs of the Konetik subsidiary were terminated in the
first half of the year. Many of the improvements listed have yet to
show a full-year benefit to profit.
Taxation
The UK effective tax rate has increased from
16% in 2023 to 25% in 2024, following the applicable tax rate
increasing from 19% to 25%, a reduction in the R&D credit
available and the loss relief available in the USA.
Statement of
financial position
Property, plant and equipment, fell marginally
to £0.6m (2023: £0.7m).
Contract cost assets increased to £6.2m (2023:
£5.4m). Inventories increased to £1.7m (2023: £1.4m) due to the
increase in stockholding to accommodate the French replacement
programme. Cash at the year-end was £3.1m (2023: £2.4m).
Trade and other receivables decreased to £4.1m (2023: £4.2m), which
correlates with the trade receivables collection period decreasing
from 42 days to 38 days. One of the key drivers of this was
utilising a debt collection agency to collect debts in France and
other European Territories. Trade and other payables were £4.0m
(2023: £4.0m) largely due to the discharge of the deferred
consideration for the acquisition of Konetik of £0.3m offset by
higher accruals. Provisions decreased from £4.2m to £2.3m due to
progress and re-estimate on anticipated costs per unit on 2G/3G
unit replacement programmes.
Contract liabilities represent customer income
invoiced in advance of satisfying performance obligations, which
are expected to be recognised as revenue in future years.
These increased to £3.8m in 2024 (2023: £3.7m) and are described
further in note 20.
Cash
flow
Cash generated from operations before tax at
£4.1m was 63% of operating profit (2023: £4.5m, 88% of adjusted
operating profit). Tax paid in 2024 was marginally
higher at £1.3m (2023: £1.2m). As a result, cash flow from
operating activities after taxation but before capital expenditure
was £2.8m (2023: £3.3m).
The free cash flow (cash flow from operating
activities and after investing activities) was £2.6m (2023: £1.3m).
Included in the cash outflows this year was the balancing payment
to Konetik shareholders under the share purchase agreement of
£0.2m, £0.4m of Konetik operating costs and approximately £1.3m
paid for the replacement programmes. The translation of cash
flow into dividends is covered in the Chairman's
Statement.
Risk
Management policies
The principal risks and uncertainties of the
Group are as follows:
Attracting and retaining the right number of good quality
staff
The Group believes that in order to safeguard
the future of the business it needs to recruit, develop and retain
the next generation of staff. The impact of not mitigating this
risk is that the Group ceases to be innovative and provide
customers with the vehicle telematics services they require.
Considerable focus has been given to recruitment, development and
retention. The Group has a range of tailored incentive
schemes to help recruit, motivate and retain top quality staff,
which include the use of share options.
Reliance on Mobile To Mobile ("M2M") network
The Group's service delivery is dependent on a
functioning M2M network covering both the internet and mobile data.
The impact of not mitigating this risk is that the Group is exposed
to an M2M outage. Quartix has dual site redundancy to cover a
localised internet problem and we are constantly working on
improving the reliability of our systems architecture.
Management believes that, at some point between
2025 and 2030, most UK and European network operators will finalise
the sunsetting of their 2G networks. The final networks to withdraw
2G service in France announced their sunsetting programme in 2023,
which is due to complete by the end of 2026. Quartix began its
proactive 2G unit replacement programme in France in January 2024.
The Company continues to monitor the announcements regarding the UK
sunsetting of the 2G network, and depending on the actual timetable
and the commercial climate, there may be a cost at that time
associated with the upgrading of customers' technology, which the
Group is seeking to minimise through various technological and
commercial means. Management continue to review the situation for
network migration in the UK. Currently all new systems installed
are either 4G compatible or make use of a roaming sim card which
can use a range of 2G networks, as the Group believe that some 2G
networks will be operational until 2030.
Business disruption
Like any business the Group is subject to the
risk of business disruption. This includes communications, physical
disruption to our sites and problems with our key suppliers. The
impact of not mitigating this risk is that the Group may not be
able to service its customers. Quartix has a Business Continuity
plan and business interruption insurance to cover certain events to
help mitigate these risks.
The Group acquires, manages and supports its
customers in the EU centrally, from its offices in the UK. The
BREXIT trading and data adequacy arrangements have not made it
necessary for a relocation of some of its operations to within the
EU. However, the existing French business is instrumental in
the logistics of moving the goods between France and customers in
the EU.
Potential new US tariffs and geopolitical
tensions could lead to more volatile global prices and trade
disruptions, which has a potential impact on global supply chains.
The Group's product currently has a duty free tariff and the risk
of component shipment delays as a result of tariffs and
geopolitical tensions is mitigated through stockholding at its
third party manufacturing warehouse in China.
Inflation is expected to remain elevated,
higher costs may put pressure on profit margins and impact cash
flows for businesses, particularly if they struggle to pass on
increased expenses to customers. Coupled with higher borrowing
costs these factors could strain companies with significant debt or
those relying on refinancing. The Group does not have any debt,
however there may be an impact on the Group's customer base and
therefore the Groups ability to collect cash from its customers.
The Group continues to work with a debt collector that covers all
territories in an effort to increase the probability of collection
of debt following the 45 days overdue period has passed. The Group
continues to review its collection process and credit control
efforts to mitigate the risk.
Cyber security
The Group needs to make sure its data is kept
safe and that there is security of supply of data services to
customers. The reputational and commercial impact of a security
breach would be significant. To combat this, the Group has a
security policy and prepares a security report which is reviewed by
members of the Operations Board. This process includes the use of
outside consultants for penetration testing and security
review.
Technology
Technology risks are perceived to arise from
possible substitutes for the current Quartix product. Risks cited
include everything from smart mobile phones and their applications
to driverless cars. The Group strategy is to review all new
technical developments with the aim of adopting any which will
provide a better channel for the information services which Quartix
provides.
The Strategic Report, comprising the
Operational Review and Financial Review, was approved by the Board
of Directors and signed on behalf of the Board on 28 February
2025.
Andy
Walters
Chief Executive Officer
Consolidated Statement of
Comprehensive Income
Year
ended 31 December
|
|
2024
|
2023
|
2023
|
2023
|
|
Notes
|
|
Before
Adjustments
|
Adjustments
|
After
Adjustments
|
|
|
£'000
|
£'000
|
£'000
|
£'000
|
Revenue
|
2
|
32,402
|
29,882
|
-
|
29,882
|
Cost of sales
|
|
(9,886)
|
(9,145)
|
(3,759)
|
(12,904)
|
Gross profit
|
|
22,516
|
20,737
|
(3,759)
|
16,978
|
Sales & Marketing
expenses
|
|
(7,105)
|
(6,366)
|
-
|
(6,366)
|
Administrative expenses
|
|
(9,020)
|
(9,285)
|
-
|
(9,285)
|
Impairment
|
|
-
|
-
|
(2,695)
|
(2,695)
|
Fair value gain
|
|
73
|
-
|
312
|
312
|
Operating profit / (loss)
|
|
6,464
|
5,086
|
(6,142)
|
(1,056)
|
Finance income receivable
|
|
2
|
10
|
-
|
10
|
Finance costs payable
|
|
(153)
|
(31)
|
-
|
(31)
|
Profit / (loss) for the year before taxation
|
|
6,313
|
5,065
|
(6,142)
|
(1,077)
|
Tax expense
|
|
(1,547)
|
(771)
|
940
|
169
|
Profit / (loss)for the year
|
|
4,766
|
4,294
|
(5,202)
|
(908)
|
Exchange difference on translating
foreign operations
|
|
(14)
|
43
|
-
|
43
|
Other comprehensive (loss)/income for the year, net of
tax
|
|
(14)
|
43
|
-
|
43
|
Total comprehensive income/(loss) attributable to the equity
shareholders of Quartix Technologies plc
|
|
4,752
|
4,337
|
(5,202)
|
(865)
|
Adjusted EBITDA
|
3
|
6,538
|
|
|
5,397
|
Earnings per ordinary share (pence)
|
4
|
|
|
|
|
Basic
|
|
9.85
|
|
|
(1.88)
|
Diluted
|
|
9.78
|
|
|
(1.88)
|
Consolidated Statement of Financial
Position
|
|
31 Dec 2024
|
31 Dec
2023
|
|
Notes
|
£'000
|
£'000
|
|
|
|
|
Non-current assets
|
|
|
|
Goodwill
|
|
14,029
|
14,029
|
Property, plant and
equipment
|
|
560
|
684
|
Deferred tax assets
|
|
737
|
1,144
|
Contract cost assets
|
|
1,125
|
894
|
Total non-current assets
|
|
16,451
|
16,751
|
Current assets
|
|
|
|
Inventories
|
|
1,732
|
1,411
|
Contract cost assets
|
|
5,045
|
4,550
|
Trade and other
receivables
|
|
4,115
|
4,186
|
Cash and cash equivalents
|
|
3,101
|
2,380
|
Total current assets
|
|
13,993
|
12,527
|
Total assets
|
|
30,444
|
29,278
|
Current liabilities
|
|
|
|
Trade and other payables
|
|
4,029
|
3,955
|
Provisions
|
7
|
1,203
|
2,775
|
Contract liabilities
|
|
3,782
|
3,679
|
Current tax liabilities
|
|
369
|
557
|
|
|
9,383
|
10,966
|
Non-current liabilities
|
|
|
|
Lease liabilities
|
|
411
|
520
|
Non-current provisions
|
|
1,048
|
1,443
|
|
|
1,459
|
1,963
|
Total liabilities
|
|
10,842
|
12,929
|
Net
assets
|
|
19,602
|
16,349
|
|
|
|
|
Equity
|
|
|
|
Share capital
|
6
|
484
|
484
|
Share premium account
|
6
|
6,332
|
6,332
|
Equity reserve
|
|
163
|
392
|
Capital redemption
reserve
|
|
4,663
|
4,663
|
Translation reserve
|
|
(309)
|
(295)
|
Retained earnings
|
|
8,269
|
4,773
|
Total equity attributable to equity shareholders of Quartix
Technologies plc
|
|
19,602
|
16,349
|
Consolidated Statement of Changes in
Equity
|
Share
capital
|
Share premium
account
|
Capital redemption
reserve
|
Equity
reserve
|
Translation
reserve
|
Retained
earnings
|
Total
equity
|
|
£'000
|
£,000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
Balance at 31 December 2022
|
484
|
6,332
|
4,663
|
342
|
(338)
|
9,428
|
20,911
|
Shares issued
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Increase in equity reserve in
relation to options issued
|
-
|
-
|
-
|
78
|
-
|
-
|
78
|
Recycle of equity reserve to P&L
reserve
|
-
|
-
|
-
|
(28)
|
-
|
28
|
-
|
Dividend paid
|
-
|
-
|
-
|
-
|
-
|
(3,775)
|
(3,775)
|
Transactions with owners
|
-
|
-
|
-
|
50
|
-
|
(3,747)
|
(3,697)
|
Foreign currency translation
differences
|
-
|
-
|
-
|
-
|
43
|
-
|
43
|
Loss for the year
|
-
|
-
|
-
|
-
|
-
|
(908)
|
(908)
|
Total comprehensive
income
|
-
|
-
|
-
|
-
|
43
|
(908)
|
(865)
|
Balance at 31 December 2023
|
484
|
6,332
|
4,663
|
392
|
(295)
|
4,773
|
16,349
|
Shares issued
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Increase in equity reserve in
relation to options issued and cancelled
|
-
|
-
|
-
|
(113)
|
-
|
66
|
(47)
|
Recycle of equity reserve to P&L
reserve
|
-
|
-
|
-
|
(116)
|
-
|
116
|
-
|
Dividend paid
|
-
|
-
|
-
|
-
|
-
|
(1,452)
|
(1,452)
|
Transactions with owners
|
-
|
-
|
-
|
(229)
|
-
|
(1,270)
|
(1,499)
|
Foreign currency translation
differences
|
-
|
-
|
-
|
-
|
(14)
|
-
|
(14)
|
Profit for the year
|
-
|
-
|
-
|
-
|
-
|
4,766
|
4,766
|
Total comprehensive income
|
-
|
-
|
-
|
-
|
(14)
|
4,766
|
4,752
|
Balance at 31 December 2023
|
484
|
6,332
|
4,663
|
163
|
(309)
|
8,269
|
19,602
|
Consolidated Statement of Cash
Flows
|
Note
|
2024
|
2023
|
|
|
£'000
|
£'000
|
|
|
|
|
Cash
generated from operations
|
5
|
4,097
|
4,465
|
Taxes paid
|
|
(1,326)
|
(1,181)
|
Cash flow from operating
activities
|
|
2,771
|
3,284
|
Investing activities
|
|
|
|
Additions to property, plant and
equipment
|
|
(28)
|
(17)
|
Interest received
|
|
2
|
10
|
Acquisition of subsidiary, net of
cash acquired
|
|
(176)
|
(1,986)
|
Cash flow utilised in investing
activities
|
|
(202)
|
(1,993)
|
Cash flow from operating activities
after investing activities
(Free cash flow)
|
|
2,569
|
1,291
|
Financing activities
|
|
|
|
Repayment of lease
liabilities
|
|
(166)
|
(172)
|
Proceeds from share issues
|
|
-
|
-
|
Dividend paid
|
|
(1,452)
|
(3,775)
|
Cash flow used in financing
activities
|
|
(1,618)
|
(3,947)
|
|
|
|
|
Net changes in cash and cash
equivalents
|
|
951
|
(2,656)
|
Cash and cash equivalents, beginning
of year
|
|
2,380
|
5,063
|
Exchange differences on cash and cash
equivalents
|
|
(230)
|
(26)
|
Cash and cash equivalents, end of
year
|
|
3,101
|
2,380
|
Notes to the Accounts
1
Basis of preparation
The results have been extracted from
the audited financial statements of the Group for the year ended 31
December 2024. The results do not constitute statutory accounts
within the meaning of Section 434 of the Companies Act 2006. Whilst
the financial information included in this announcement has been
computed in accordance with UK-adopted International Financial
Reporting Standards ('IFRS') and with the requirements of the
Companies Act 2006 applicable to companies reporting under those
standards, this announcement does not of itself contain sufficient
information to comply with UK-adopted IFRS. The Group will publish
full financial statements that comply with UK-adopted IFRS. The
audited financial statements incorporate an unqualified audit
report.
Statutory accounts for the year
ended 31 December 2023, which incorporated an unqualified auditor's
report, have been filed with the Registrar of Companies. The
Auditor's report on these accounts did not draw attention to any
matters by way of emphasis and did not contain statements under
S498(2) or (3) Companies Act 2006. The accounting policies applied
are consistent with those described in the Annual Report &
Accounts for the year ended 31 December 2023.
The basis of preparation and summary
of significant accounting policies applicable to the consolidated
financial statements of Quartix Technologies plc can be found in
note 1 of the Annual Report and Financial Statements, available
from the Group's website.
2
Revenue
The Group's revenue disaggregated by
primary geographical market is as follows:
|
2024
|
2023
|
|
£'000
|
£'000
|
United Kingdom
|
18,898
|
17,997
|
France
|
7,972
|
6,882
|
New European Territories
|
2,358
|
1,674
|
United States of America
|
3,174
|
3,329
|
|
32,402
|
29,882
|
There are no material non-current
assets based outside the UK.
The Group's revenue disaggregated by
pattern of revenue recognition is as follows:
|
2024
|
2023
|
|
£'000
|
£'000
|
Goods and services transferred over
time
|
31,124
|
28,674
|
Revenue recognised at a point in
time
|
1,278
|
1,208
|
|
32,402
|
29,882
|
Goods and services transferred over
time represent 96.1% of total revenue (2023: 96.0%).
For 2024, revenue includes £3.6m
(2023: £3.5m) included in the contract liability balance at the
beginning of the period. Changes to the Group's contract
liabilities (i.e. deferred revenue) are attributable solely to the
satisfaction of performance obligations.
3
Adjusted earnings before interest, tax, depreciation and
amortisation (EBITDA)
|
2024
|
2023
|
|
£'000
|
£'000
|
Operating profit
|
6,464
|
(1,056)
|
Depreciation on property, plant and
equipment, owned
|
47
|
76
|
Depreciation on property, plant and
equipment, right of use
|
147
|
157
|
EBITDA
|
6,658
|
(823)
|
Share-based payment expense (incl.
cash-settled)
|
(47)
|
78
|
Impairment of intangible asset:
goodwill
|
-
|
2,464
|
Impairment of intangible asset:
software
|
-
|
231
|
Fair value gain on re-estimate of
future earn out payments
|
(73)
|
(312)
|
Exceptional 2G replacement provision
for France
|
-
|
3,759
|
Adjusted EBITDA
|
6,538
|
5,397
|
4
Earnings per share
The calculation of the basic
earnings per share is based on the profits attributable to the
shareholders of Quartix Technologies plc divided by the weighted
average number of shares in issue during the year. All earnings per
share calculations relate to continuing operations of the
Group.
Earnings per ordinary share
|
Profits attributable to
shareholders £'000
|
Weighted average number of
shares
|
Basic earnings per share
amount in pence
|
Fully diluted weighted
average number of shares
|
Diluted earnings per share
amount in pence
|
Earnings per ordinary share
|
|
|
|
|
|
Year ended 31 December
2024
|
4,766
|
48,392,178
|
9.85
|
48,708,067
|
9.78
|
Year ended 31 December
2023
|
(908)
|
48,392,178
|
(1.88)
|
49,088,054
|
(1.88)
|
Adjusted earnings per ordinary share
|
|
|
|
|
|
Year ended 31 December
2024
|
4,766
|
48,392,178
|
9.85
|
48,708,067
|
9.78
|
Year ended 31 December
2023
|
4,294
|
48,392,178
|
8.87
|
49,088,054
|
8.75
|
For diluted earnings per share, the
weighted average number of ordinary shares is adjusted to assume
the conversion of all dilutive potential ordinary shares. Dilutive
potential ordinary shares are those share options where the
exercise price is less than the average market price of the
Company's ordinary shares during that year. There was no impact of
dilution on earnings per share in 2023 since a loss was
incurred.
To illustrate the underlying
earnings for the year, the table above includes adjusted earnings
per ordinary share, which for 2023 excludes the £3.8m France 2G
replacement unit provision recognised in the year with its
associated tax impact and the impairment on the goodwill and other
intangibles recognised on acquisition of Konetik of £2.7m offset by
the fair value gain on the re-estimate of the future earn-out
payments due under the share purchase agreement for the purchase of
Konetik.
5
Notes to the cash flow statement
Cash flow adjustments and changes in working
capital
|
|
|
|
2024
|
2023
|
|
£'000
|
£'000
|
Profit before tax
|
6,313
|
(1,077)
|
Foreign exchange
|
304
|
25
|
Depreciation
|
194
|
233
|
Interest income
|
(2)
|
(10)
|
Lease interest expense
|
26
|
31
|
Share based payment
expense
|
(47)
|
78
|
Impairment
|
(204)
|
2,695
|
Operating cash flow before movement in working
capital
|
6,584
|
1,975
|
Increase/(decrease) in trade and
other receivables
|
12
|
(599)
|
(Increase) in contract cost
assets
|
(832)
|
(1,157)
|
(Increase)/decrease in
inventories
|
(320)
|
579
|
(Decrease)/Increase in trade and
other payables
|
(1,495)
|
3,504
|
Increase in contract
liabilities
|
148
|
163
|
Cash generated from operations
|
4,097
|
4,465
|
6
Equity
|
|
|
Number of
ordinary shares of £0.01 each
|
Share
capital £'000
|
Share
premium £'000
|
Allotted, called up and fully paid
|
|
|
|
|
|
At 1 January 2024
|
|
|
48,392,178
|
484
|
6,332
|
Shares issued
|
|
|
-
|
-
|
-
|
At
31 December 2024
|
|
|
48,392,178
|
484
|
6,332
|
There were no shares issued in the
year to 31 December 2024.
7
Provisions
The carrying amounts and the
movements in the provision account are as follows:
|
Replacement
|
Other
|
Total
|
|
£'000
|
£'000
|
£'000
|
Carrying amount at 1 January
2023
|
449
|
94
|
543
|
Amount utilised
|
(50)
|
(10)
|
(60)
|
Amount charged
|
3,759
|
-
|
3,759
|
Foreign exchange
|
(24)
|
-
|
(24)
|
Carrying amount at 31 December
2023
|
4,134
|
84
|
4,218
|
Amount utilised
|
(1,337)
|
(55)
|
(1,392)
|
Decrease in provision on
re-estimate
|
(561)
|
-
|
(561)
|
Unwinding of discount
|
127
|
-
|
127
|
Foreign exchange
|
(141)
|
-
|
(141)
|
Carrying amount at 31 December 2024
|
2,222
|
29
|
2,251
|
Current provisions
|
1,174
|
29
|
1,203
|
Non-current provisions
|
1,048
|
-
|
1,048
|
|
2,222
|
29
|
2,251
|
The Group makes full provision for
the future cost of replacements on a discounted basis at the end of
a reporting period following the Groups network provider
announcement of the sunsetting of the network that the tracking
units are compatible with. The provision for the replacement of the
units in France, recognised in 2023, represents the present value
of the replacement costs which are expected to be incurred over the
next two to three years, as the expected shut down communicated by
the network provider for units in France is December 2026. The
provisions have been created based on the Company's internal
estimates. Assumptions based on the current economic environment
have been made, which management believe are a reasonable basis
upon which to estimate the future liability. These estimates are
reviewed regularly to take into account any material changes to the
assumptions. The discount rate used to calculate the present value
of the provision to replace the 2G units in France is 4.6% (2023:
3.5%) which was the risk free rate for the Group equivalent to UK
10 year Government Bond yield at the end of the year. A
deferred tax asset is recognised at 25% of the provision
outstanding for the replacement units in France.
The majority of the other provision
relates to standard or extended warranties for which customers are
covered for the cost of repairs or replacement units as
appropriate.
8
Share based payments
The Company has share option schemes
for certain employees. Share options are exercisable at prices
determined at the date of grant. The vesting periods for the share
options range between 12 and 63 months. Options are forfeited if
the employee leaves the Company before the options vest.
Movements in the number of
equity-settled share options outstanding and their related weighted
average exercise prices are as follows:
|
|
2024
|
|
2023
|
|
Weighted
average exercise price per share
|
Options
|
Weighted
average exercise price per share
|
Options
|
|
in
pence
|
number
|
in
pence
|
number
|
Outstanding at 1 January
|
243.0
|
671,316
|
212.6
|
805,063
|
Granted
|
1.0
|
37,218
|
-
|
-
|
Cancelled
|
360.0
|
(74,965)
|
-
|
-
|
Lapsed
|
1.0
|
(323,627)
|
59.7
|
(133,747)
|
Forfeited
|
0.9
|
(106,276)
|
-
|
-
|
Outstanding at 31
December
|
239.2
|
203,666
|
243.0
|
671,316
|
|
|
|
|
|
Exercisable at 31
December
|
292.5
|
166,448
|
288.4
|
565,317
|
|
|
|
|
|
The weighted average fair value of
equity settled options granted during the year ended 31 December
2024 was 135.1p (2023: none granted).
There were no options exercised in
the year ended 31 December 2024 (2023: none exercised).
Further details of share-based
payments are given in the Group's audited accounts, which are
available at www.quartix.net/investors/