The information contained within this announcement is deemed
by the Company to constitute inside information as stipulated under
the Market Abuse Regulation (EU) No. 596/2014 as it forms part of
United Kingdom domestic law by virtue of the European Union
(Withdrawal) Act 2018, as amended by virtue of the Market Abuse
(Amendment) (EU Exit) Regulations 2019.
15 August 2024
TMT INVESTMENTS
PLC
("TMT"
or the "Company")
Half-year report for the six
months to 30 June 2024
TMT Investments Plc (AIM: TMT),
the venture capital company investing in high-growth technology
companies, is pleased to announce its unaudited interim results for
the half-year ended 30 June 2024.
Highlights:
·
NAV per share of US$6.62 (unchanged from US$6.62
as of 31 December 2023)
·
Total NAV of US$208.1 million (US$208.1 million as of 31 December 2023)
·
IRR from inception to 30 June 2024 of 15.3% per
annum (16.0% to 31 December 2023)
·
TMT's 100th investee company,
Praktika.AI, became the fastest significant positive revaluation in
TMT's history, generating a 12.4 times paper return in just 5
months
·
US$1.9 million of investments in the first half
of 2024
·
US$5.8 million of disposals for cash during the
period
·
US$9.8 million in cash and cash equivalent
reserves as of 14 August 2024
Alexander Selegenev, Executive Director of TMT,
commented:
"In the first half of 2024,
TMT's net asset value remained unchanged, albeit reflecting the
continuing divergence between good and poor performers within the
Company's portfolio.
TMT's portfolio benefited from positive revaluations of seven
of its investee companies (Praktika.AI, Phoenix, OneNotary,
MedVidi, Affise, Educate Online, and
Mainframe).
At the same time, these positive revaluations have been
counterbalanced by full and partial write-downs in the value of ten
of the Company's investments (Backblaze, ShareThis, Adwisely,
Hinterview, Femtech, Aurabeat, Estateguru, eAgronom, Bairro, and
GameOn), in line with TMT's highly prudent
approach.
The largest write-down related to NASDAQ-traded Backblaze
Inc., whose share price was highly volatile in the first half of
2024. Nevertheless, TMT successfully
capitalised on the periods of strength in Backblaze's share price
by disposing of Backblaze shares for a total of US$3.8 million net
during the period.
The majority of TMT's portfolio companies, including its
largest holdings, continue to demonstrate good business progress
and are adapting well to the challenges of the current
environment. Some of the portfolio companies are currently
fundraising, and TMT expects further positive revaluations by the
time of the publication of its 2024 annual results. Notwithstanding
these positive expectations, we highlight that the well
demonstrated divergence between good and less fortunate performers
will continue.
We continue to see a number of outstanding companies that are
thriving in the current market environment and are attracting large
levels of funding thanks to their strong business models and
execution. We have therefore continued to make investments
selectively in such companies.
With cash and cash equivalent reserves of US$9.8 million as
of 14 August 2024, TMT is well positioned to ride out the current
market volatility and to continue investing in companies that
meet our investment criteria, while disposing of investments, in
whole or in part, where there is an opportunity to maximise
shareholder value.
We look forward to keeping shareholders updated on relevant
developments in due course."
For further information
contact:
TMT Investments Plc
Alexander Selegenev
Executive Director
www.tmtinvestments.com
|
+44 370 707 4040
(Computershare - Company
Secretary)
alexander.selegenev@tmtinvestments.com
|
Strand Hanson Limited
(Nominated Adviser)
James Bellman / James
Dance
|
+44 (0)20 7409 3494
|
Cavendish Capital Markets Limited
(Joint Broker)
Ben Jeynes / George Lawson / Charlie
Combe
|
+44 (0)20 7220 0500
|
Hybridan LLP
(Joint Broker)
Claire Louise Noyce
|
+44 (0)20 3764 2341
|
Kinlan Communications
David Hothersall
|
+44 (0)20 7638 3435
davidh@kinlan.net
|
About TMT Investments Plc
TMT Investments Plc invests in
high-growth technology companies globally across a number of core
specialist sectors. Founded in 2010, TMT has a current
investment portfolio of over 50
companies and net assets of US$208 million as of
30 June 2024. The Company's objective is to generate an
attractive rate of return for shareholders, predominantly through
capital appreciation. The Company is traded on the AIM market
of the London Stock Exchange. www.tmtinvestments.com.
Twitter
LinkedIn
Facebook
EXECUTIVE DIRECTOR'S STATEMENT
In the first half of 2024, the
venture capital segment, along with the broader markets, continued
to experience a higher degree of volatility.
In line with the market, TMT's
portfolio has continued to see an increased divergence between its
stronger and weaker performers. Despite the ongoing
challenges in the macroeconomic and political environment,
investors in the first half of 2024 continued to back fast-growing,
high-quality digital technology companies. As a result, we
were pleased to see OneNotary,
Praktika.AI, Phoenix, Educate Online, MedVidi, and Affise
receive further validation of their progress by
raising fresh capital at valuation levels that have resulted in
positive revaluations for TMT in the period to 30 June
2024.
In particular, TMT's investment in
Praktika.AI, made in December 2023, has delivered the Company's
fastest significant revaluation of a
portfolio company in TMT's history,
generating a 12.4-times return in only five months. This
revaluation delivers a perfect example of the exceptional venture
capital opportunity presented by those start-ups whose business
models and products are based on genuine technologies and
applications.
In parallel, TMT continues to
apply a highly prudent approach to valuing its portfolio
investments and therefore regularly reviews and writes down
investments that are not showing the progress TMT believes is
required to justify the previously reported valuation level.
As a result, during the period, TMT partially or fully wrote
down the value of ten of its investments. This resulted in
US$8.0 million of partial and full write-downs (excluding
write-downs related purely to exchange rate
fluctuations).
In particular, the value of TMT's
equity stake in NASDAQ-traded cloud storage company Backblaze
(www.backblaze.com),
varied significantly during the period, partly driven by the
volatility in the share prices of many US listed publicly traded
technology companies. Based on Backblaze's closing mid-market
price of US$6.16 per share
as of 28 June 2024, TMT's stake in Backblaze
recorded a US$3.2 million decrease in value compared to 29 December
2023. Backblaze's business has been developing well,
recording $31.3m in revenue in Q2 2024, an increase of 27.2%
compared to the same period in 2023. Backblaze remains
adjusted-EBITDA-positive and sufficiently capitalised, with a
Company estimated net debt position of approximately US$4.7 million
as of 30 June 2024. TMT availed
itself of the opportunity provided by Backblaze's improved share price in early 2024 to
dispose of Backblaze shares for a total
net consideration of US$3.8 million. Backblaze's closing mid-market
price on 14 August 2024 was US$6.31 per
share.
NAV per
share
The Company's NAV per share of
US$6.62 as of 30 June 2024, was unchanged from 31 December
2023.
Operating
expenses
In the first half of 2024, the
Company's administrative expenses of US$0.66 million were broadly in line with the corresponding 2023 levels
(first half of 2023: US$0.64
million), reflecting the
Company's subdued level of investment and business development
activities during the period.
Financial
position
As of 30 June 2024, the Company
had no financial debt and cash and cash equivalent reserves of
US$9.9 million
(31 December 2023: US$6.6 million). As of 14 August 2024, the
Company had cash and cash equivalent reserves of
US$9.8 million.
Outlook
TMT has a globally diversified
investment portfolio of over 50
companies, focused primarily on Big Data/Cloud,
SaaS (software-as-a-service), Mobility, and FinTech.
Despite the ongoing market and
political volatility, investors continue to invest in high-quality
technology businesses at the appropriate valuation levels.
TMT is continuing to identify such opportunities very selectively,
whilst employing a generally cautious investment approach.
With no financial debt and cash and cash equivalent reserves of
US$9.8 million as of 14 August 2024, TMT is well positioned to ride
out the current market volatility and to continue making
investments and realising full and partial disposals when the right
opportunities present themselves.
Alexander Selegenev
Executive Director
14 August 2024
PORTFOLIO DEVELOPMENTS
The following developments have
had an impact on, and are reflected in, the Company's NAV and/or
unaudited financial statements as of 30 June 2024 in accordance
with applicable accounting standards.
Profitable full and partial
cash exits, and positive revaluations:
·
TMT received an additional US$1.7 million in
dividends from Hugo, as part of the consideration for Hugo's
disposal of its food delivery and quick commerce business in
Central America to Delivery Hero completed in 2022.
·
TMT disposed of a part of its shares in
NASDAQ-traded Backblaze for a total net consideration of US$3.8
million.
The
following of the Company's portfolio investments were positively
revalued as of 30 June 2024:
Portfolio
company
|
Portfolio company
description
|
Positive revaluation amount
(US$)
|
As % of fair value reported
as of 31 Dec 2023
|
Basis for
revaluation
|
Praktika.AI
|
A
language learning app, with personalised AI-powered avatar tutors
(www.praktika.ai)
|
4,577,073
|
1,144%
|
New
funding round (equity)
|
Educate
Online Inc.
|
Distance education platform for children and young adults
aged 4-19 (www.educate-online.io)
|
2,847,457
|
100%
|
New
funding round (simple agreement for future equity
("SAFE"))
|
MedVidi, Inc.
|
Online
provider of medication management and mental care services
(www.medvidi.com)
|
1,530,000
|
149%
|
New
funding round (SAFE)
|
Affise
|
Performance marketing and affiliate management
solution (www.affise.com)
|
815,637
|
45%
|
New
funding round (SAFE)
|
Phoenix
Digital Health, Inc.
|
Digital
health clinic for men (www.phoenix.ca)
|
785,020
|
152%
|
New
funding round (equity)
|
OneNotary
|
Online
notary service (https://onenotary.us)
|
424,377
|
85%
|
New
funding round (equity)
|
Mainframe Group, Inc.
|
Software development and marketing services company building
products for the decentralised finance ecosystem
(www.mainframe.co)
|
30,407
|
N/A
(position was previously fully written off)
|
Cash
exit transaction completed in July 2024
|
Total
|
|
11,009,971
|
|
|
Negative
revaluations:
The following of the Company's
portfolio investments were negatively revalued as of 30 June
2024:
Portfolio
Company
|
Write-down amount
(US$)
|
Reduction as % of fair value
reported as of 31 Dec 2023
|
Reasons for
write-down
|
Backblaze
|
3,184,974
|
12%
|
Based on the closing mid-market
price of US$6.16 per share on 28 June 2024
(incl. US$3.8 million net partial disposal
proceeds received in the first half of 2024)
|
GameOn
|
1,030,000
|
100%
|
Under review
|
Sharethis
|
570,030
|
100%
|
Doubts over likelihood of exiting
this legacy inherited investment
|
Adwisely
|
800,000
|
50%
|
Business negatively affected by
the challenging market conditions
|
Aurabeat
|
515,000
|
50%
|
Demand for the flagship
COVID-related products declined; new products need time to be
rolled out
|
Estateguru
|
426,750*
|
52%
|
Business negatively affected by
the challenging market conditions
|
Bairro
|
554,775*
|
52%
|
Business negatively affected by
the challenging market conditions
|
Hinterview
|
433,504*
|
50%
|
Business negatively affected by
the current economic environment
|
Femtech
|
461,805*
|
50%
|
Business negatively affected by
the challenging market conditions; exit prospects
unclear
|
eAgronom
|
31,372*
|
8%
|
New equity capital
raise
|
Total
|
8,008,210
|
|
|
* - incl. foreign exchange
effect
In addition, the following of
TMT's non-USD denominated investments decreased in value purely due
to exchange rate fluctuations as of 30 June 2024: Bolt, Timbeter,
3S Money, Feel, MTL Financial (Outfund), Outvio, Sonic Jobs, and
Laundryheap. Also, additional costs of US$69,828 were
incurred and written off in relation to the previously written-off
investment in Legionfarm.
Key developments for the
five largest portfolio holdings in the first half of 2024 (source:
TMT's portfolio companies):
Bolt (ride-hailing and food delivery
service):
· Double-digit annualised revenue growth
· Active in over 600 cities globally (up from over 550 cities
as of 31 December 2023)
· On track with previously announced plans to achieve operating
profitability in 2024 and potentially float in 2025
Backblaze (cloud storage provider):
· Double-digit annualised revenue growth
· Multiple new integrations and partnerships building basis for
future growth
· Adjusted EBITDA positive
3S Money (provider of global business accounts and payment
solutions):
· Double-digit annualised revenue growth
· EBITDA negative
PandaDoc (proposal automation and contract management
software):
· Double-digit annualised revenue growth
· Over 55,000 customers (from over 50,000 as of 31 December
2023)
Scentbird (Perfume, wellness and beauty product subscription
service):
· Double-digit annualised revenue growth
· Profitable
Further
investments:
Given the persistently high level
of market uncertainty and volatility, TMT continued to be more
selective and made the following investments in the first half of
2024:
New investments during the
reporting period:
·
US$1,000,000 in Propertymate Inc., trading as
NewHomesMate, a marketplace for newly built homes in the USA
(www.newhomesmate.com);
and
·
€400,000 in Entytech OÜ, an all-in-one tool for
managing back office tasks and B2B payments for European SMEs
(www.enty.io).
Post Period
Events
·
US$30,407 received by the Company for the
disposal of its shares in previously written-off Mainframe Group,
Inc.
FINANCIAL STATEMENTS
Statement of Comprehensive Income
|
|
For the
six months ended 30/06/2024
USD
|
For the
six months ended 30/06/2023
USD
|
|
|
Notes
|
Unaudited
|
Unaudited
|
|
|
|
|
|
|
Gains/(Losses) on investments
|
3
|
467,250
|
(2,577,516)
|
|
Dividend income
|
|
-
|
|
|
Total investment gain/(loss)
|
|
467,250
|
(2,577,516)
|
|
Expenses
|
|
|
|
|
Administrative expenses
|
5
|
(661,876)
|
(641,077)
|
|
Operating loss
|
|
(194,626)
|
(3,218,593)
|
|
Finance income, net
|
|
184,770
|
114,214
|
|
Currency exchange
(loss)/gain
|
|
(17,756)
|
40,206
|
|
Loss before taxation
|
|
(27,612)
|
(3,064,173)
|
|
Taxation
|
7
|
-
|
-
|
|
Loss attributable to equity shareholders
|
|
(27,612)
|
(3,064,173)
|
|
Total comprehensive loss for the year
|
|
(27,612)
|
(3,064,173)
|
|
Loss per share
|
|
|
|
|
Basic and diluted loss per share
(cents per share)
|
8
|
(0.09)
|
(9.74)
|
|
Statement of Financial Position
|
|
At 30
June
2024
USD
|
|
At 31
December
2023
USD
|
|
|
Unaudited
|
|
Audited
|
|
Notes
|
|
|
|
Non-current assets
|
|
|
|
|
Financial assets at FVPL
|
9
|
199,651,762
|
|
203,086,676
|
Total non-current assets
|
|
199,651,762
|
|
203,086,676
|
|
|
|
|
|
Current assets
|
|
|
|
|
Trade and other
receivables
|
10
|
92,089
|
|
151,908
|
Cash and cash equivalents
|
11
|
9,875,608
|
|
6,590,935
|
Total current assets
|
|
9,967,697
|
|
6,742,843
|
Total assets
|
|
209,619,459
|
|
209,829,519
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
Trade and other
payables
|
12
|
1,535,368
|
|
1,717,816
|
Total current liabilities
|
|
1,535,368
|
|
1,717,816
|
Total liabilities
|
|
1,535,368
|
|
1,717,816
|
|
|
|
|
|
Net
assets
|
|
208,084,091
|
|
208,111,703
|
|
|
|
|
|
Equity
|
|
|
|
|
Share capital
|
13
|
53,283,415
|
|
53,283,415
|
Retained earnings
|
|
154,800,676
|
|
154,828,288
|
Total equity
|
|
208,084,091
|
|
208,111,703
|
Statement of Cash Flows
|
|
For the
six months ended 30/06/2024
|
For the
six months ended 30/06/2023
|
|
|
Notes
|
USD
Unaudited
|
USD
Unaudited
|
|
|
|
|
|
|
Operating
activities
|
|
|
|
|
Loss attributable to equity
shareholders
|
|
(194,626)
|
(3,218,593)
|
|
Adjustments for non-cash
items:
|
|
|
|
|
Changes in fair value of financial
assets at FVPL
|
3
|
(526,105)
|
2,673,620
|
|
Currency exchange
(loss)/gain
|
|
(17,756)
|
40,206
|
|
Loss/ (gain) on
receivables
|
|
53,891
|
(96,104)
|
|
|
|
(684,596)
|
(600,871)
|
|
Changes in working
capital:
|
|
|
|
|
Decrease in trade
and other receivables
|
10
|
18,067
|
1,057,440
|
|
Decrease in trade
and other payables
|
12
|
(182,448)
|
(1,276,644)
|
|
Net cash used in operating
activities
|
|
(848,977)
|
(820,075)
|
|
Investing
activities
|
|
|
|
|
Interest received
on treasury bills and deposits
|
|
184,770
|
114,214
|
|
Purchase of
financial assets at FVPL
|
9
|
(1,900,336)
|
(2,365,489)
|
|
Proceeds from sale
of financial assets at FVPL
|
9
|
5,849,216
|
1,834,614
|
|
Net cash received from/(used
in) investing activities
|
|
4,133,650
|
(416,661)
|
|
Increase/(Decrease) in cash
and cash equivalents
|
|
3,284,673
|
(1,236,736)
|
|
Cash and cash
equivalents at the beginning of the period
|
11
|
6,590,935
|
10,102,683
|
|
Cash and cash equivalents at
the end of the period
|
11
|
9,875,608
|
8,865,947
|
|
Statement of Changes in Equity
|
|
Share
capital
|
Retained
earnings
|
Total
|
|
|
USD
|
USD
|
USD
|
Balance at 1 January 2023
|
|
53,283,415
|
148,450,515
|
201,733,930
|
Gain for the year
|
|
-
|
6,377,773
|
6,377,773
|
Total comprehensive income for the year
|
|
-
|
6,377,773
|
6,377,773
|
Balance at 31 December 2023
|
|
53,283,415
|
154,828,288
|
208,111,703
|
Loss for the period
|
|
-
|
(27,612)
|
(27,612)
|
Total comprehensive loss for the period
|
|
-
|
(27,612)
|
(27,612)
|
Balance at 30 June 2024
|
|
53,283,415
|
154,800,676
|
208,084,091
|
NOTES TO THE FINANCIAL STATEMENTS FOR THE SIX MONTHS ENDED 30
JUNE 2024
1. Company information
TMT Investments Plc ("TMT" or the
"Company") is a company incorporated in Jersey with its registered
office at 13 Castle Street, St Helier, JE1 1ES, Channel
Islands.
The Company was incorporated and
registered on 30 September 2010 in Jersey under the Companies
(Jersey) Law 1991 (as amended) with registration number 106628
under the name TMT Investments Limited. The Company obtained
consent from the Jersey Financial Services Commission pursuant to
the Control of Borrowing (Jersey) Order 1985 on 30 September
2010. On 1 December 2010, the Company re-registered as a
public company and changed its name to TMT Investments Plc.
The Company's ordinary shares were admitted to trading on the AIM
market of the London Stock Exchange on 10 December 2010.
The memorandum and articles of
association of the Company do not restrict its activities and
therefore it has unlimited legal capacity. The Company's
ability to implement its Investing Policy and achieve its desired
returns will be limited by its ability to identify and acquire
suitable investments. Suitable investment opportunities may
not always be readily available.
The Company seeks to make
investments in any region of the world. The Company invests in
high‑growth technology companies globally across a number of core
specialist sectors. The Company's objective is to generate an
attractive rate of return for shareholders, predominantly through
capital appreciation.
Financial statements of the
Company are prepared by and approved by the Directors in accordance
with International Financial Reporting Standards, UK adopted
International Accounting Standards and their interpretations issued
or adopted by the International Accounting Standards Board
("IFRSs"). The Company's accounting reference date is 31
December.
2. Summary of significant accounting policies
2.1. Basis of presentation
Interim financial statements for
the six months ended 30 June 2024 and 2023 are unaudited and were
approved by the Directors on 14 August 2024. They do not
constitute statutory accounts as defined in section 434 of the
Companies Act 2006. The financial statements for the year
ended 31 December 2023 were prepared in accordance with
International Financial Reporting Standards as adopted by the
United Kingdom. The report of the auditor on those financial
statements was unqualified and did not draw attention to any
matters by way of emphasis of matter.
The principal accounting policies
applied by the Company in the preparation of these unaudited
financial statements are set out below and have been applied
consistently.
The financial statements have been
prepared on a going concern basis, under the historical cost basis
as modified by the fair value of financial assets at ("FVTPL"), as
explained in the accounting policies below, and in accordance with
IFRS. Historical cost is generally based on the fair value of
the consideration given in exchange for assets.
2.2. Foreign currency translation
Functional and presentation currency
Items included in the financial
statements of the Company are measured in United States Dollars
('US dollars', 'USD' or 'US$'), which is the Company's functional
and presentation currency.
Transactions and balances
Foreign currency transactions are
translated into US$ using the exchange rates prevailing at the
dates of the transactions. Foreign
currency monetary items are translated using the closing rate (i.e.
mid‑market price investments).
Non-monetary items that are
measured at fair value in a foreign currency are translated using
the exchange rates at the date when the fair value was measured.
(i.e. comparable company analysis and cost-based investments as
these are effectively re-fair valued at each year-end).
Exchange differences arising from
the translation at the year-end exchange rates of monetary assets
and liabilities denominated in foreign currencies are recognised in
the statement of comprehensive income.
Currency
|
At
30/06/2024
|
Average rate, for six
months ended 30/06/2024
|
British pounds, £
|
1.2642
|
1.2695
|
Euro, €
|
1.0718
|
1.0883
|
2.3. New IFRSs and interpretations
The following standards and
amendments became effective from 1 January 2024, but did not have
any material impact on the Company:
·
amendment to IFRS 16 - Leases on sale and
leaseback
·
amendment to IAS 1 - Non-current liabilities with
covenants
·
Amendment to IAS 7 and IFRS 7 - Supplier
finance
3. Gains/(Losses) on investments
|
For six months ended
30/06/2024
|
For six
months
ended
30/06/2023
|
|
USD
|
USD
|
Gross interest income from
convertible notes receivable
|
3,098
|
-
|
Net
interest income from convertible notes receivable
|
3,098
|
-
|
Gains/(losses) on changes in fair
value of financial assets at FVPL
|
526,105
|
(2,673,620)
|
Other (losses)/gains on
investment
|
(61,953)
|
96,104
|
Total net gains/(losses) on investments
|
467,250
|
(2,577,516)
|
4. Segmental analysis
Geographic information
The Company has investments in the
following five geographical areas - USA, Estonia, the United
Kingdom, Portugal and the Cayman Islands.
Non-current financial
assets
|
USA
|
Cayman
Islands
|
Estonia
|
United
Kingdom
|
Portugal
|
Total
|
As
at 30/06/2024
|
USD
|
USD
|
USD
|
USD
|
USD
|
USD
|
Equity investments
|
68,445,469
|
-
|
71,542,872
|
33,916,597
|
-
|
173,904,938
|
Convertible notes &
SAFEs
|
24,280,956
|
515,000
|
428,560
|
-
|
522,308
|
25,746,824
|
Total
|
92,726,425
|
515,000
|
71,971,432
|
33,916,597
|
522,308
|
199,651,762
|
|
USA
|
Cayman
Islands
|
BVI
|
Estonia
|
United
Kingdom
|
Portugal
|
Total
|
As
at 31/12/ 2023
|
USD
|
USD
|
USD
|
USD
|
USD
|
USD
|
USD
|
Equity investments
|
73,579,189
|
-
|
1,695,398
|
74,200,126
|
34,987,820
|
-
|
184,462,533
|
Convertible notes &
SAFEs
|
16,517,060
|
1,030,000
|
-
|
-
|
-
|
1,077,083
|
18,624,143
|
Total
|
90,096,249
|
1,030,000
|
1,695,398
|
74,200,126
|
34,987,820
|
1,077,083
|
203,086,676
|
5. Administrative expenses
Administrative expenses include
the following amounts:
|
For six months ended
30/06/2024
|
For six months ended
30/06/2023
|
|
USD
|
USD
|
Staff expenses (note 6)
|
454,170
|
412,081
|
Professional fees
|
136,935
|
147,671
|
Legal fees
|
17,088
|
13,576
|
Bank and LSE charges
|
12,170
|
6,502
|
Audit and accounting fees
|
8,215
|
13,459
|
Other expenses
|
33,298
|
47,788
|
|
661,876
|
641,077
|
6. Staff expenses
|
For six months ended
30/06/2024
|
For six months ended
30/06/2023
|
|
USD
|
USD
|
Directors' fees
|
117,170
|
105,481
|
Wages and salaries
|
337,000
|
306,600
|
|
454,170
|
412,081
|
Wages and salaries shown above
include fees and salaries relating to the six months ended 30
June.
The Directors' fees for the six
months ended 30 June 2024 and 2023 were as follows:
|
For six months ended
30/06/2024
|
For six months ended
30/06/2023
|
|
USD
|
USD
|
Alexander Selegenev
|
62,500
|
55,000
|
Yuri Mostovoy
|
30,000
|
27,500
|
James Joseph Mullins
|
15,182
|
13,650
|
Andrea Nastaj
|
9,488
|
9,331
|
|
117,170
|
105,481
|
The Directors' fees shown above
are all classified as 'short term employment benefits' under
International Accounting Standard 24. The Directors do not receive
any pension contributions or other benefits. The average number of
staff employed (excluding Directors) by the Company during the six
months ended 30 June 2024 was 7 (six months ended 30 June 2023:
7).
Key management personnel of the
Company are defined as those persons having authority and
responsibility for the planning, directing and controlling the
activities of the Company, directly or indirectly. Key management
of the Company are therefore considered to be the Directors of the
Company. There were no transactions with the key management, other
than their Directors fees, bonuses and reimbursement of business
expenses.
7. Income tax expense
The Company is incorporated in
Jersey. No tax reconciliation note has been presented as the
Company's current income tax rate in Jersey is 0%.
8. Loss per share
The calculation of basic loss per
share is based upon the net losses for the six months ended 30 June
2024 attributable to the ordinary shareholders of
US$27,612 (for
the six months ended 30 June 2023: US$3,064,173) and the weighted average
number of ordinary shares outstanding calculated as
follows:
Loss per share
|
For the six months ended
30/06/2024
|
For six months ended
30/06/2023
|
Basic loss per share (cents per
share)
|
(0.09)
|
(9.74)
|
Loss attributable to equity holders
of the entity
|
(27,612)
|
(3,064,173)
|
The weighted average number of
ordinary shares outstanding was calculated as follows:
|
|
|
|
|
For the six months ended
30/06/2024
|
For the six months ended
30/06/2023
|
Weighted average number of shares in issue
|
|
|
Ordinary shares
|
31,451,538
|
31,451,538
|
|
31,451,538
|
31,451,538
|
|
|
|
|
| |
9. Non-current financial assets
Reconciliation of fair value
measurements of non-current financial assets:
|
At 30 June
2024
USD
|
At 31 December
2023
USD
|
Investments held at fair value through profit and loss,
USD:
|
|
|
- listed and unlisted shares
(i)
|
173,904,938
|
184,462,533
|
- promissory notes (ii)
|
2,560,000
|
1,600,030
|
- SAFEs (iii)
|
23,186,824
|
17,024,113
|
|
199,651,762
|
203,086,676
|
|
At 30 June
2024
USD
|
At 31 December
2023
USD
|
Opening valuation
|
203,086,676
|
195,260,535
|
Purchased (including consulting fees)
|
1,900,336
|
4,686,489
|
Disposal proceeds
|
(5,861,355)
|
(4,201,902)
|
Impairment losses in the
period
|
(1,669,858)
|
(10,289,184)
|
Realised gains
|
1,132,135
|
1,098,401
|
Unrealised gains
|
1,063,828
|
16,532,337
|
Closing valuation
|
199,651,762
|
203,086,676
|
Movement in unrealised gains
|
|
|
Opening accumulated unrealised
gains
|
133,189,507
|
118,262,354
|
Unrealised gains
|
1,063,828
|
16,532,337
|
Transfer of previously unrealised
losses to realised reserve on disposal of investments
|
(3,509,014)
|
(1,605,184)
|
Closing accumulated unrealised gains
|
130,744,321
|
133,189,507
|
Reconciliation of investments, if
held under the cost and price of recent investment
model:
Historical cost basis
|
|
|
Opening book cost
|
69,897,169
|
76,998,181
|
Purchases (including consulting
fees)
|
1,900,336
|
4,686,489
|
Disposal on sale of
investment
|
(1,301,327)
|
(1,498,317)
|
Impairment losses in the
period
|
(1,588,737)
|
(10,289,184)
|
Closing book cost
|
68,907,441
|
69,897,169
|
Valuation methodology
|
|
|
Level 1 ‑ Mid-market price
|
19,031,086
|
26,010,444
|
Level 2 ‑ Comparable company
analysis
|
94,743,472
|
96,422,492
|
Level 3 ‑ Cost or price of recent
investment
|
85,877,204
|
80,653,740
|
|
199,651,762
|
203,086,676
|
The estimates significant to the
financial statements during the period and at the period-end is the
consideration of the fair value of financial assets at FVPL as set
out in the relevant accounting policies. A number of the financial
assets at FVPL held by the Company are at an early stage of their
development. The Company cannot yet carry out regular
reliable fair value estimates of some of these investments.
Future events or transactions involving the companies invested in
may result in more accurate valuations of their fair values (either
upwards or downwards) which may affect the Company's overall net
asset value.
Valuation methodologies can be
changed from time to time, the following table shows the changes
made in the first half of 2024 compared to 2023. These investments
were held at cost or price of recent investments and at comparable
company analysis and of the total value of US$7,279,996 as of 31
December 2023:
Company name
|
2024
|
2023
|
Affise
|
Cost
and price of recent investment
|
Comparable company analysis
|
Aurabeat
|
Comparable company analysis
|
Cost
and price of recent investment
|
FemTech
|
Comparable company analysis
|
Cost
and price of recent investment
|
Hinterview
|
Comparable company analysis
|
Cost
and price of recent investment
|
Adwisely (Retarget)
|
Comparable company analysis
|
Cost
and price of recent investment
|
Bairro
|
Comparable company analysis
|
Cost
and price of recent investment
|
The list of fully impaired
investments, in which the Company still maintained ownership as of
30 June 2024, was as follows:
Company name
|
Investment amount
(USD)
|
Year of
impairment
|
Rollapp
|
350,000
|
2018
|
UsingMiles/Help WW/Source
Inc.
|
250,000
|
2018
|
Favim
|
300,000
|
2018
|
AdInch
|
1,000,000
|
2018
|
E2C
|
124,731
|
2020
|
Drupe
|
225,000
|
2019
|
Virool/Turgo
|
600,000
|
2017
|
Sixa
|
300,000
|
2019
|
Usual Beverage Co.
|
300,000
|
2022
|
StudyFree
|
1,000,000
|
2022
|
Rocket Games
(Legionfarm)*
|
1,719,828
|
2023
|
Scalarr
|
1,999,999
|
2023
|
Academy of change
|
1,000,000
|
2023
|
Conte.ai/Postoplan
|
1,784,185
|
2023
|
Metrospeedy
|
1,000,000
|
2023
|
BaFood
|
2,500,000
|
2023
|
Sharethis
|
488,909
|
2024
|
GameOn
|
1,030,000
|
2024
|
Total
|
15,972,652
|
|
* Including additional costs
incurred in the period
Financial assets at fair value
through profit or loss are measured at fair value, and changes
therein are recognised in profit or loss.
When measuring the fair value of a
financial instrument, the Company uses relevant transactions during
the period or shortly after the period end, which gives an
indication of fair value and considers other valuation methods to
provide evidence of value. The "price of recent investment"
methodology is used mainly for venture capital investments, and the
fair value is derived by reference to the most recent financing
round or sizeable partial disposal. Fair value change is only
recognised if that round involved a new external investor. From
time to time, the Company may assess the fair value in the absence
of a relevant independent equity transaction by relying on other
market observable data and valuation techniques,
such as the analysis of revenue multiples of
comparable companies and/or comparable transactions. The nature of
such valuation techniques is highly judgmental and dependent on the
market sentiment at the time of the analysis.
(i)
Equity investments as at 30 June 2024:
Investee company
|
Date of
initial investment
|
Value
at
1 Jan
2024,
USD
|
Additions
to equity investments during the period, USD
|
Conversions from loan notes and
SAFEs, USD
|
Gain/(loss) from changes in fair value of equity investments,
USD
|
Disposals, USD
|
Value at
30 June 2024,
USD
|
Fully
diluted equity stake owned
|
Backblaze
|
24.07.2012
|
26,010,443
|
371,628
|
-
|
(3,185,028)
|
(4,165,957)
|
19,031,086
|
5-10%
|
Remote.it
|
13.06.2014
|
131,200
|
-
|
-
|
-
|
-
|
131,200
|
<5%
|
Bolt
|
15.09.2014
|
72,181,098
|
-
|
-
|
(2,175,822)
|
-
|
70,005,276
|
<5%
|
PandaDoc
|
11.07.2014
|
8,013,824
|
-
|
-
|
-
|
-
|
8,013,824
|
<5%
|
Full Contact
|
11.01.2018
|
244,506
|
-
|
-
|
-
|
-
|
244,506
|
<5%
|
ScentBird
|
13.04.2015
|
7,009,600
|
-
|
-
|
-
|
-
|
7,009,600
|
<5%
|
Workiz
|
16.05.2016
|
3,971,659
|
-
|
-
|
-
|
-
|
3,971,659
|
<5%
|
Hugo
|
19.01.2019
|
1,695,398
|
-
|
-
|
-
|
(1,695,398)
|
-
|
<5%
|
MEL Science
|
25.02.2019
|
905,656
|
-
|
-
|
-
|
-
|
905,656
|
<5%
|
Qumata
|
06.06.2019
|
909,411
|
-
|
-
|
-
|
-
|
909,411
|
<5%
|
eAgronom
|
31.08.2018
|
417,213
|
-
|
-
|
(31,372)
|
-
|
385,841
|
<5%
|
Timbeter
|
05.12.2019
|
220,940
|
-
|
-
|
(6,660)
|
-
|
214,280
|
<5%
|
3S Money Club
|
07.04.2020
|
17,107,405
|
-
|
-
|
(128,839)
|
-
|
16,978,566
|
10-15%
|
Hinterview
|
21.09.2020
|
860,526
|
-
|
-
|
(433,504)
|
-
|
427,022
|
<5%
|
Virtual Mentor
(Allright)
|
12.11.2020
|
772,500
|
-
|
-
|
-
|
-
|
772,500
|
<5%
|
NovaKid
|
13.11.2020
|
2,949,855
|
-
|
-
|
-
|
-
|
2,949,855
|
<5%
|
MTL Financial (OutFund)
|
17.11.2020
|
2,716,817
|
-
|
-
|
(20,461)
|
-
|
2,696,356
|
<5%
|
Accern
|
21.08.2019
|
2,873,884
|
-
|
-
|
-
|
-
|
2,873,884
|
<5%
|
Feel
|
13.08.2020
|
3,868,062
|
-
|
-
|
(29,131)
|
-
|
3,838,931
|
10-15%
|
Affise
|
18.09.2019
|
1,795,680
|
-
|
-
|
815,637
|
-
|
2,611,317
|
5-10%
|
3D Look
|
03.03.2021
|
500,000
|
-
|
-
|
-
|
-
|
500,000
|
<5%
|
FemTech
|
30.03.2021
|
916,707
|
-
|
-
|
(461,805)
|
-
|
454,902
|
5-10%
|
Muncher
|
23.04.2021
|
2,853,698
|
-
|
-
|
-
|
-
|
2,853,698
|
5-10%
|
CyberWrite
|
20.05.2021
|
1,075,741
|
-
|
-
|
-
|
-
|
1,075,741
|
<5%
|
Outvio
|
22.06.2021
|
552,350
|
-
|
-
|
(16,650)
|
-
|
535,700
|
<5%
|
Collectly
|
13.07.2021
|
6,449,328
|
-
|
-
|
-
|
-
|
6,449,328
|
<5%
|
VertoFX
|
16.07.2021
|
1,132,999
|
-
|
-
|
-
|
-
|
1,132,999
|
<5%
|
EstateGuru
|
06.09.2021
|
828,525
|
-
|
-
|
(426,750)
|
-
|
401,775
|
<5%
|
Prodly
|
09.09.2021
|
1,800,000
|
-
|
-
|
-
|
-
|
1,800,000
|
<5%
|
Sonic Jobs
|
15.09.2021
|
903,675
|
-
|
-
|
(6,806)
|
-
|
896,869
|
<5%
|
EdVibe (Study Space,
Inc)
|
02.11.2021
|
750,000
|
-
|
-
|
-
|
-
|
750,000
|
5-10%
|
1Fit (Alippe, Inc)
|
24.12.2021
|
1,580,320
|
-
|
-
|
-
|
-
|
1,580,320
|
<5%
|
Agendapro
|
03.09.2021
|
910,609
|
-
|
-
|
-
|
-
|
910,609
|
<5%
|
Laundryheap
|
28.01.2022
|
2,799,561
|
-
|
-
|
(21,084)
|
-
|
2,778,477
|
<5%
|
My Device Inc
|
30.11.2021
|
1,789,241
|
-
|
-
|
-
|
-
|
1,789,241
|
|
SOAX
|
21.01.2022
|
4,000,000
|
-
|
-
|
-
|
-
|
4,000,000
|
5-10%
|
Spin.ai
|
17.12.2018
|
964,102
|
-
|
-
|
-
|
-
|
964,102
|
<5%
|
New Homes Mate
|
16.02.2024
|
-
|
1,030,000
|
-
|
-
|
-
|
1,030,000
|
<5%
|
ThusFresh/ Mainframe
|
26.03.2012
|
-
|
-
|
-
|
30,407
|
-
|
30,407
|
-
|
Total
|
|
184,462,533
|
1,401,628
|
-
|
(6,097,868)
|
(5,861,355)
|
173,904,938
|
|
(ii)
Convertible loan notes as at 30 June 2024:
Investee company
|
Date of
initial investment
|
Value at
1 Jan 2024,
USD
|
Additions
to convertible note investments during the period, USD
|
Conversions from loan notes, USD
|
Gain/(loss) from changes in fair value of convertible notes,
USD
|
Write-offs, USD
|
Value at
30 Jun 2024, USD
|
Sharethis
|
26.03.2013
|
570,030
|
-
|
-
|
-
|
(570,030)
|
-
|
MedVidi
|
27.09.2021
|
1,030,000
|
-
|
-
|
1,530,000
|
-
|
2,560,000
|
Total
|
|
1,600,030
|
-
|
-
|
1,530,000
|
(570,030)
|
2,560,000
|
(iii)
SAFEs as at 30 June 2024:
Investee company
|
Date of
initial investment
|
Value at
1 Jan 2024,
USD
|
Additions
to SAFE investments during the period, USD
|
Conversions to equity, USD
|
Gain/loss
from changes in fair value of SAFE investments, USD
|
Write-offs, USD
|
Value at
30 June 2024, USD
|
Cheetah (Go-X)
|
29.07.2019
|
175,000
|
-
|
-
|
-
|
-
|
175,000
|
Adwisely (Retarget)
|
24.09.2019
|
1,600,000
|
-
|
-
|
(800,000)
|
-
|
800,000
|
Rocket Games (Legionfarm)
|
17.09.2019
|
-
|
69,828
|
-
|
(69,828)
|
-
|
-
|
Moeco
|
08.07.2020
|
500,000
|
-
|
-
|
-
|
-
|
500,000
|
Aurabeat
|
03.05.2021
|
1,030,000
|
-
|
-
|
(515,000)
|
-
|
515,000
|
Synder (CloudBusiness Inc)
|
26.05.2021
|
3,428,571
|
-
|
-
|
-
|
-
|
3,428,571
|
OneNotary (Adorum)
|
01.10.2021
|
500,000
|
-
|
-
|
424,377
|
-
|
924,377
|
Educate online
|
16.11.2021
|
2,847,458
|
-
|
-
|
2,847,457
|
-
|
5,694,915
|
Mobilo (Lulu Systems, Inc)
|
09.12.2021
|
1,700,000
|
-
|
-
|
-
|
-
|
1,700,000
|
Bairro
|
12.01.2022
|
1,077,084
|
-
|
-
|
(554,776)
|
-
|
522,308
|
1Fit (Alippe, Inc)
|
19.04.2023
|
500,000
|
-
|
-
|
-
|
-
|
500,000
|
Phoenix
|
29.05.2023
|
515,000
|
-
|
-
|
785,020
|
-
|
1,300,020
|
GameOn
|
19.06.2023
|
1,030,000
|
-
|
-
|
-
|
(1,030,000)
|
-
|
Montera
|
02.08.2023
|
721,000
|
-
|
-
|
-
|
-
|
721,000
|
Rain Technologies Inc.
|
17.10.2023
|
1,000,000
|
-
|
-
|
-
|
-
|
1,000,000
|
Praktika.ai
|
29.12.2023
|
400,000
|
-
|
-
|
4,577,073
|
-
|
4,977,073
|
Entytech OU
|
20.06.2024
|
-
|
428,880
|
-
|
(320)
|
-
|
428,560
|
Total
|
|
17,024,113
|
498,708
|
-
|
6,694,003
|
(1,030,000)
|
23,186,824
|
10. Trade and other
receivables
|
At 30 June
2024
|
At 31 December
2023
|
|
USD
|
USD
|
Prepayments
|
53,743
|
60,914
|
Other receivables
|
38,346
|
18,145
|
Interest receivable on promissory
notes
|
-
|
66,917
|
Interest receivable on
deposit
|
-
|
5,932
|
|
92,089
|
151,908
|
The fair values of trade and other
receivables approximate to their carrying amounts as presented
above. During the six months ended 30 June 2024 and 2023 no
balances were past due or impaired, and no credit losses had been
expected.
Other receivables as of 30 June
2024 represented amounts due from the disposed investment in
Classtag and Hugo (as of 31 December 2023 - Classtag).
11. Cash and cash
equivalents
The cash and cash equivalents as
at 30 June 2024 include cash and cash
equivalents in banks and
brokers.
Cash and cash equivalents comprise
the following:
|
At 30 June
2024
|
At 31 December
2023
|
|
USD
|
USD
|
Treasury bills
|
1,782,628
|
1,732,693
|
Deposits
|
-
|
1,164,380
|
Bank balances
|
8,092,980
|
3,693,862
|
|
9,875,608
|
6,590,935
|
The following table represents an
analysis of cash and equivalents by rating agency designation based
on Moody`s rating or their equivalent:
|
At 30 June
2024
|
At 31 December
2023
|
Bank balances
|
USD
|
USD
|
C rating
|
204,360
|
119,041
|
Caa2 rating
|
7,230,147
|
3,566,010
|
Baa3 rating
|
1,363
|
1,736
|
Not rated
|
657,110
|
7,075
|
|
8,092,890
|
3,693,862
|
|
At 30 June
2024
|
At 31 December
2023
|
Deposits
|
USD
|
USD
|
A1 rating
|
-
|
1,164,380
|
|
-
|
1,164,380
|
|
At 30 June
2024
|
At 31 December
2023
|
Treasury bills
|
USD
|
USD
|
AAA rating
|
1,782,628
|
1,732,693
|
|
1,782,628
|
1,732,693
|
12. Trade and other
payables
|
At 30 June
2024
|
At 31 December
2023
|
|
USD
|
USD
|
Salaries payable
|
84,500
|
16,000
|
Directors' fees payable
|
19,523
|
12,622
|
Bonuses payable
|
1,415,662
|
1,638,709
|
Trade payables
|
12,072
|
10,156
|
Other current liabilities
|
160
|
162
|
Accruals
|
3,451
|
40,167
|
|
1,535,368
|
1,717,816
|
The fair value of trade and other
payables approximate to their carrying amounts as presented
above.
13. Share
capital
On 30 June 2024, the Company had
an authorised share capital of unlimited ordinary shares of no par
value and had issued ordinary share capital of:
|
At 30 June
2024
|
At 31 December
2023
|
|
USD
|
USD
|
Share capital
|
53,283,415
|
53,283,415
|
Issued capital comprises:
|
Number
|
Number
|
Fully paid ordinary
shares
|
31,451,538
|
31,451,538
|
|
Number of
shares
|
Number of
shares
|
Balance at 31 December 2023
|
31,451,538
|
31,451,538
|
Issue of ordinary shares
|
-
|
-
|
Balance at 30 June 2024
|
31,451,538
|
31,451,538
|
There have been no changes to the
Company's ordinary share capital between 30 June 2024 and the date
of approval of these financial statements.
14. Related party
transactions
The Company's Directors receive
fees and bonuses from the Company, details of which can be found in
Note 6.