Picture of Digitalbox logo

DBOX — Digitalbox News Story

0.000.00%
gb flag iconLast trade - 00:00
TechnologySpeculativeMicro CapHigh Flyer

Interim Results

For best results when printing this announcement, please click on link below:
http://newsfile.refinitiv.com/getnewsfile/v1/story?guid=urn:newsml:reuters.com:20240924:nRSX3241Fa&default-theme=true

RNS Number : 3241F  Digitalbox PLC  24 September 2024

24 September 2024

 

Digitalbox plc

("Digitalbox", the "Group" or the "Company")

 

Unaudited interim results for the six months ended 30 June 2024

 

Digitalbox plc, the mobile-first digital media business, which owns leading
websites Entertainment Daily, The Daily Mash,  The Tab, The Poke and
tvguide.co.uk today publishes its interim results for six months to 30 June
2024  (the "First Half", the "Period", or "H1 2024").

 

Financial Highlights:

 

                                 H1 2024  H1 2024  Var
                                 £m       £m
 Group revenue                   1.6      1.2      32%
 Gross profit                    1.4      1.0      44%
 Adjusted EBITDA*                0.2      (0.1)    260%

 Cash generated from operations  0.3      (0.1)    487%
 Gross cash balance              2.0      2.6      (24)%
 Net cash balance                1.8      2.3      (22)%

 Gross margin                    84%      77%      +7 ppts
 Adjusted EBITDA* margin         14%      (11)%    +25 ppts

                                 Pence    Pence    Pence
 EPS                             0.02     (0.15)p  0.17

 

Cash at bank on 20 September 2024 was £2.2m, up 13% since 31 December 2023.

*Adjusted EBITDA is stated before depreciation, amortization, impairment of
goodwill and intangible assets and share based payment charges.

 

Highlights

·    Group revenue up 32% to £1.6m (H1 2023: £1.2m).

·    Buoyant January and February Entertainment Daily session volumes
(traffic) via Facebook and Google.

·    The Tab session volume growth of 3%.

·    The Poke session volume growth of 21%.

·    The Daily Mash Premium content offering reaches over 4,200 paying
subscribers.

·    Daily Mash signs book deal to publish "The Daily Mash Class Wars - A
Field Guide to Being British" in Q4.

·    Development of Emmerdale Insider.

·    Session value growth on Entertainment Daily and the Poke, up 29% and
39% year on year respectively.

·    Delivered an 18 month pay-back period for The Poke.

·    Generated 31% of the cost to acquire TV Guide in the period keeping
it on track for an 18-24 month pay-back timescale.

 

Outlook

·    The Board expects Group to be in line with market expectations for
the full year and grow in 2025.

 

James Carter, CEO, Digitalbox, said: This performance has exceeded our
expectations during a strong first half of 2024, providing evidence of a
strong operating model dealing with a fast-evolving media landscape. The
success is in part due to the commercial transformation of the latest addition
to our portfolio, TV Guide. Also, our strategic focus on mobile publishing,
success of established brands Entertainment Daily, The Tab and The Poke, and
good progress with the pivot to a paid subscription model on the Daily Mash.
The combination of this performance and Digitalbox's optimised operating model
gives us confidence that we are well placed to embrace challenges and seize
opportunities to further strengthen the Company's position."

 

"We anticipate further consolidation across the market as media companies look
to grow audience and extract cost synergies. Digitalbox is alive to all
strategic options these opportunities present and has the tools and technology
to further grow brands it is engaged with."

 

Commenting on the Group's performance and prospects for the year, Chairman
Marcus Rich said: "We exceeded our expectations in H1 and continued to offer
further evidence of a resilient operating model and agile leadership. The
performance of TV Guide further validates our strategy of buy and build as we
report full pay-back of The Poke investment after 18 months. The global
digital advertising market continued to move cautiously in the first half of
the year whilst both publishers and major platforms continued to plot their
journeys through the AI opportunity."

 

Certain information contained in this announcement would have constituted
inside information (as defined by Article 7 of Regulation (EU) No 596/2014)
("MAR") prior to its release as part of this announcement and is disclosed in
accordance with the Company's obligations under Article 17 of MAR.

 

 Digitalbox                                                                   c/o SEC Newgate
 James Carter, CEO
 Panmure Liberum (Financial Adviser, Nominated Adviser & Joint Broker )       Tel: 020 7886 2500
 James Sinclair-Ford
 Rupert Dearden
 Leander Capital Partners  (Joint Broker)                                     Tel:  07786150915
 Alex Davies

 SEC Newgate (Financial PR)                                                   Tel: 07540 106 366
 Robin Tozer / Molly Gretton                                                  digitalbox@secnewgate.co.uk

 

About Digitalbox plc

 

Based in the UK, Digitalbox is a 'pure-play' digital media business with the
aim of profitable publishing at scale on mobile platforms.

 

Digitalbox operates the following trading brands, "Entertainment Daily", "The
Daily Mash", "The Tab", "The Poke" and "TV Guide". Entertainment
Daily produces and publishes online UK entertainment news covering TV,
showbiz and celebrity news. The Daily Mash produces and publishes satirical
news content. The Tab is the UK's biggest youth culture site fuelled by
students. The Poke expertly curates and editorialises the funniest content
from around the web and social media. TV Guide serves as the definitive guide
to what is on TV.

 

Digitalbox primarily generates revenue from the sale of advertising in and
around the content it publishes. The Group's optimisation for mobile enables
it to achieve revenues per session significantly ahead of market norms for
publishers on mobile.

 

 

 

InteriM Statement

 

Overview

The performance of the Group in the first six months has been strong and
exceeded our expectations. With a focus on becoming an entertainment
powerhouse, we delivered significant volumes of Google-sourced traffic on
Entertainment Daily in January and February and saw continued improvement in
the monetisation of Entertainment Daily and The Poke.

 

Revenue increased 32% year on year to £1.6 million. Importantly, Digitalbox
reported Adjusted EBITDA of £0.2 million which was ahead of management
expectations. Further, the gross cash balance has increased from £1.9
million as at 31 December 2023 to £2.0 million as at 30 June 2024.

 

Operating Review

The two main factors that drive the Group's revenue are the volume of traffic
and value of advertising. The volume is reflected in the number of visits (or
sessions) that the Group's websites receive from users that come to read our
content. The value is the price paid by advertisers to reach these users
during these sessions. The number of visits to the Group's websites increased
year on year in H1, chiefly due to the organic growth at the Tab and The Poke
alongside the acquisition of TV Guide. Entertainment Daily had a very strong
start to the year with significant traffic volumes from Google but was then
impacted by the Google Core Update to its algorithm in March. While we
anticipated broadly stable advertiser demand across the period, we did not
anticipate Google's algorithm blocking our biggest brand.

 

The delivery of the Group's strategy has progressed. H1 2024 represents the
first period we have been operating five brands, and we remain open to further
acquisition opportunities that may enable faster scaling of the business. As
well as considering bolt-on acquisitions, we have been focused on organic
expansion through investment in the existing portfolio, alongside launching
new products as evidenced by our new site, Emmerdale Insider (further details
below).

 

Product Review

Entertainment Daily - which is focused on TV and showbusiness news - had a
superb first two months in the period with the number of visits up 42% on the
same period last year. This performance reflected the site regaining
visibility with Google in November 2023, but this was removed again in March.
The team worked hard to regain visibility and had success reinstating Google
Search and News traffic but not Discover. We remain focused on tactics to get
the site reinstated across all three key channels after a further Google Core
Update in August.

 

The Daily Mash saw its subscription model strengthen with the 'Mash Premium'
offering moving from £20 p.a. to £30. The paid subscriber base has now
reached over 4,200 in total as we adjusted the metered paywall to allow one
free article a month.  As well as the focus on the Mash Premium subscribers,
we entered into a contract to publish "The Daily Mash Class Wars - A Field
Guide to Being British" which is due to hit the shelves of UK bookstores in
Q4.

 

The Tab has continued to perform well, with session volumes up year on year
and delivering a positive contribution every month since achieving its full
repayment after an 18 month period, following its acquisition in 2020. Our 30
university campus teams deliver c.3000 articles a year, providing engagement
across student communities, while the central team's entertainment output has
increased traction with US youth audiences.

 

The Poke had a strong six months as it engaged through further political
absurdity in both the UK and US. Audiences grew and session values increased
as a result of Digitalbox's Graphene Ad Stack (G.A.S.) being in place for 12
months. Having joined the Group in December 2022, the site has now fully
repaid its acquisition costs after 18 months.

 

Whilst the acquisition of TV Guide took longer than expected, we are very
pleased to have this brand as a highly complementary part of the portfolio. We
have delivered a series of technical improvements since we acquired it with
the introduction of a seamless experience across Mobile, Desktop, Tablet and
App. These changes have resulted in a 30% uplift in web traffic whilst we have
also introduced Streaming content and plan to expand its output further in Q4.
Especially pleasing is the site repaying one third of its acquisition cost
during H1 2024.

 

Looking ahead, further acquisition opportunities continue to be considered as
the pace of change in the market continues at a rapid rate. With a close eye
on the future, we have decided to launch a number of sites around our core
competence; entertainment. We have labelled this our "Verticals strategy" as
we aim to deliver highly targeted sites that benefit from fan bases delivering
super engagement which is increasingly favoured by the platforms. Our first to
launch is Emmerdale Insider and we plan further releases this year.

 

Outlook

Looking ahead, the tough macro-economic conditions are expected to ease with
the global advertising market likely to strengthen in Q4. The primary
platforms - Facebook and Google - will continue to be challenged by the volume
of content being created by the AI boom, with Google focusing on its pivot
away from pure Search to a Search Generative Experience.  In this time of
seismic change for media businesses globally, there are expected to be
challenges and opportunities in equal measure for companies like Digitalbox.
The Board holds the view that after a very strong first half alongside a
proven operating model, Digitalbox expects to be in line with market
expectations for the full year and continue to build into 2025.

 

Financial review

The Directors are pleased to report strong absolute growth in revenues with a
period-on-period uplift of 32% to £1.6 million, driven by the additional
inventory brought by the two new products, The Poke and tvguide.co.uk.

 

Further, gross margins are up from 77% last period to 84% this period serving
to highlight the high efficiency of successful digital media businesses like
Digitalbox. This efficiency is growing due to the low scaling costs of
servicing the new products added to the portfolio.

 

With Adjusted EBITDA of £0.2 million, which is the true cash generating
indicator for the business, plus strong working capital management, cash flow
from operations amounted to £0.3 million which compares very favourably to
the outflow of £0.1 million in the comparable period last year. Net cash at
the bank reduced by £0.5m period on period despite the business investing
over £1m in intangible assets since 30 June 2023.

 

 

 

 

 

INTERIM CONSOLIDATED INCOME STATEMENT

for the six months ended 30 June 2024

                                                                                                  Unaudited                         Unaudited      Audited
                                                          Notes                                   Six months to                     Six months to  12 months to
                                                                                                  30 June 24                        30 June 23     31 December 23
                                                                                                  £'000                             £'000          £'000
 Continuing Operations                                    3
 Revenue                                                                                          1,630                             1,238          2,790

 Cost of sales                                                                                    (256)                             (282)          (606)
                                                                                                  __________                        __________     __________
 Gross profit                                                                                     1,374                             956            2,184

 Administrative expenses                                                                          (1,382)                           (1,245)        (8,957)
                                                                                                  __________                        __________     __________
 Operating loss                                                                                   (8)                               (289)          (6,773)

 "Adjusted EBITDA" being operating profit/(loss) before exceptional charges,                      222                               (139)          20
 amortisation and depreciation
 Depreciation                                                                                     (7)                               (7)            (14)
 Amortisation                                                                                     (181)                             (105)          (265)
 Impairment on goodwill and intangible assets                                                     -                                 -              (6,384)
 Share based payment charge                                                                       (42)                              (38)           (96)
 Direct cost of intangible asset acquisitions                                                     -                                 -              (34)
                                                                                                  __________                        __________     __________
 Operating loss                                                                                   (8)                               (289)          (6,773)

 Finance income                                                                                   31                                14             44
 Finance costs                                                                                    (3)                               (4)            (6)
                                                                                                  _________                         _________      __________
 Profit/(loss) before taxation                                                                    20                                (279)          (6,735)

 Tax charge                                                                                       (2)                               100            58
                                                                                                  __________                        __________     __________
 Profit/(loss) for the period from continuing operations                                          18                                (179)          (6,677)

 TOTAL INCOME FOR THE PERIOD                                                                      18                                (179)          (6,677)
                                                                                                  =============                     =============  =============

 OTHER COMPREHENSIVE INCOME/(LOSS) FOR THE PERIOD                                                 -                                 -              -

 TOTAL COMPREHENSIVE INCOME/(LOSS) FOR THE PERIOD                                                 18                                (179)          (6,677)
                                                                                                  =============                     =============  =============
 Earnings/(loss) per share                                4
                                                                                                  Pence                             Pence          Pence
 Basic EPS from continuing operations                                                             0.02                              (0.15)         (5.66)
                                                                                                  __________                        __________     __________

 Diluted EPS from continuing operations                                                           0.02                              (0.15)         (5.66)
                                                                                                  __________                        __________     __________

INTERIM CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

for the six months ended 30 June 2024

                                             Share Capital  Share Premium reserve                               Share based payment reserve  Retained earnings  Total

                                             £'000          £'000                                               £'000                        £'000              £'000

 Balance at 1 January 2023                   1,179          11,169                                              196                          1,431              13,975

 Total comprehensive income for the period   -              -                                                   -                            (179)              (179)

 Share based payment charge                  -              -                                                   38                           -                  38

 Reserve transfer for lapsed options         -              -                                                   (135)                        135                -
                                             _____          _____                                               _____                        _____              _____
 Balance at 30 June 2023                     1,179          11,169                                              99                           1,387              13,834

 Total comprehensive expense for the period  -              -                                                   -                            (6,498)            (6,498)

 Share based payment charge                  -              -                                                   58                           -                  58

 Reserve transfer for lapsed options         -                                       -                          31                           (31)               -
                                             _____          _____                                               _____                        _____              _____
 Balance at 31 December 2023                 1,179          11,169                                              188                          (5,142)            7,394

 Total comprehensive income for the period   -              -                                                   -                            18                 18

 Share based payment charge                  -              -                                                   42                           -                  42

 Reserve transfer for lapsed options         -              -                                                   (42)                         42                 -
                                             _____          _____                                               _____                        _____              _____
 Balance at 30 June 2024                     1,179          11,169                                              188                          (5,082)            7,454
                                             _____          _____                                               _____                        _____              _____

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

as at 30 June 2024

                                              Unaudited   Unaudited   Audited
                                       Notes  30 June 24  30 June 23  31 December 23
                                              £'000       £'000       £'000
 ASSETS
 NON-CURRENT ASSETS
 Property, plant and equipment         5      37          51          46
 Intangible assets                     6      4,440       10,105      4,594
 Deferred tax asset                           592         712         547
                                              ______      ______      _______
 TOTAL NON-CURRENT ASSETS                     5,069       10,868      5,187
                                              ______      ______      _______

 CURRENT ASSETS
 Trade and other receivables                  605         713         866
 Corporation tax recoverable                  33          40          80
 Cash and cash equivalents                    1,967       2,579       1,913
                                              ______      ______      _______
 TOTAL CURRENT ASSETS                         2,605       3,332       2,859
                                              ______      ______      _______
 TOTAL ASSETS                                 7,674       14,200      8,046
                                              ______      ______      _______
 LIABILITIES
 CURRENT LIABILITIES
 Trade and other payables                     70          104         228
 Deferred consideration                       -           -           181
 Bank loans                                   113         112         149
                                              _______     _______     ________
 TOTAL CURRENT LIABILITIES                    183         216         558
                                              _______     _______     ________
 NON-CURRENT LIABILITIES
 Bank loans                                   37          150         94
                                              _______     _______     ________
 TOTAL NON-CURRENT LIABILITIES                37          150         94
                                              _______     _______     ________
 TOTAL LIABILITIES                            220         366         652

 TOTAL NET CURRENT ASSETS                     2,422       3,116       2,301
                                              _______     _______     ________
 TOTAL NET ASSETS                             7,454       13,834      7,394
                                              _______     _______     ________

 CAPITAL AND RESERVES

 ATTRIBUTABLE TO EQUITY SHAREHOLDERS
 Issued share capital                  7      1,179       1,179       1,179
 Share premium account                        11,169      11,169      11,169
 Share based payment reserve                  188         99          188
 Retained earnings                            (5,082)     1,387       (5,142)
                                              _______     _______     ________
                                              7,454       13,834      7,394
                                              _______     _______     ________

 

CONSOLIDATED CASH FLOW STATEMENT

for the six months ended 30 June 2024

                                                                         Unaudited        Unaudited        Audited
                                                                         Six months to    Six months to    Period to
                                                                         30 June 24       30 June 23       31 December 23
                                                                         £'000            £'000            £'000
 OPERATING ACTIVITIES
 Loss from ordinary activities                                           18               (179)            (6,677)

 Adjustments for:

Income tax credit /(expense)

                                                                         2                (100)            (58)
 Share based payment charge                                              42               38               96
 Amortisation of intangibles                                             181              105              265
 Impairment on goodwill and intangible assets                            -                -                6,384
 Depreciation on property plant and equipment                            7                7                14
 Loss on disposal of property, plant and equipment                       2                -                -
 Finance costs                                                           3                4                6
 Finance income                                                          (31)             (14)             (44)
                                                                         _____            _____            _____
 Cash flows from operating activities before changes in working capital  224              (139)            (14)

 Decrease in trade and other receivables                                 261              239              86
 Decrease in trade and other payables                                    (158)            (184)            121
                                                                         _____            _____            _____
 Cash generated by / (used in) operations                                327              (84)             193

 Income tax paid                                                         -                (96)             (13)
                                                                         _____            _____            _____
 Cash generated by / (used in) operating activities                      327              (180)            180
                                                                         _____            _____            _____
 INVESTING ACTIVITIES
 Purchase of property, plant and equipment                               -                (6)              (8)
 Purchase of intangible assets                                           (27)             (16)             (1,049)
 Interested received                                                     31               14               44
 Payment of deferred consideration                                       (181)            -                -
                                                                         _____            _____            _____
 Cash generated by / (used in) investing activities                      (177)            (8)              (1,013)
                                                                         _____            _____            _____
 FINANCING ACTIVITIES
 Finance costs                                                           -                -                (44)
 Loan and lease repayments                                               (58)             (60)             (75)
 Bank overdraft                                                          (38)             -                38
                                                                         _____            _____            _____

 Cash used in financing activities                                       (96)             (60)             (81)
                                                                         ---------------  ---------------  ---------------

 NET INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS                    54               (248)            (914)
 Cash and cash equivalents at beginning of the period                    1,913            2,827            2,827
                                                                         _____            _____            _____
 CASH AND CASH EQUIVALENTS AT END OF THE PERIOD                          1,967            2,579            1,913
                                                                         _____            _____            _____
 Represented by:
 Cash at bank and in hand                                                1,967            2,579            1,913
                                                                         ========         ========         ========

 

NOTES TO THE INTERIM REPORT

for the six months ended 30 June 2024

 

1.   Corporate information

 

The interim consolidated financial statements of the group for the period
ended 30 June 2024 were authorised for issue in accordance with a resolution
of the directors on 24 September 2024. Digitalbox plc ("the company") is a
Public Limited Company listed on AIM, incorporated in England and Wales. The
interim consolidated financial statements do not comprise statutory accounts
within the meaning of section 434 of the Companies Act 2006.

 

2.   Statement of Accounting policies

 

2.1 Basis of Preparation

The entities consolidated in the half year financial statements of the company
for the six months to 30 June 2024 comprise the company and its subsidiaries
(together referred to as "the group").

 

The interim consolidated financial statements do not include all the
information and disclosures required in the annual financial statements.

 

The directors are satisfied that, at the time of approving the consolidated
interim financial statements, it is appropriate to adopt a going concern basis
of accounting and in accordance with the recognition and measurement
principles of International Financial Reporting Standards adopted for use in
the United Kingdom ("IFRS"). In reaching this conclusion the directors have
considered the financial position of the Group, its cash, liquidity position
and borrowing facilities together with its forecasts and projections for a
period in excess of 12 months from the date of approval. At the reporting date
the Group had £1,967k of cash at bank and in hand providing a strong position
to support the continued and future success of the Group.

 

2.2 Accounting Policies

 

The principal accounting policies adopted in the preparation of the financial
statements are set out below.  The policies have been consistently applied to
all the years presented, unless otherwise stated.

 

The interim results announcement has been prepared in accordance with
International Financial Reporting Standards ("IFRS"), International Accounting
Standards and Interpretations issued by the International Accounting Standards
Board as adopted by the United Kingdom ("IFRSs") and with those parts of the
Companies Act 2006 applicable to companies preparing their accounts under
IFRSs.  The consolidated financial statements have been prepared under the
historical cost convention.

 

The preparation of these consolidated half year financial statements requires
management to make judgements, estimates and assumptions that affect the
application of accounting policies and the reported amounts of assets and
liabilities, income and expense. Actual results may differ from these
estimates in preparing these consolidated half year financial statements.

 

 

 

3.   Segment Information

 

The Group's primary reporting format for segment information is business
segments which reflect the management reporting structure in the Group and of
its core media assets.

 

Unaudited six months to 30 June 2024

 

                                    Entertainment Daily  The Daily Mash    The Tab           The Poke          TV Guide          Head Office       Total

                                                                                                                                                   Six months to 30 June 2024
                                    £'000                £'000             £'000             £'000             £'000             £'000             £'000

     Revenue                        759                  59                444               155               213               -                 1,630
     Cost of sales                  (128)                (52)              (40)              (32)              (4)               -                 (256)
     Admin expenses*                (262)                (63)              (219)             (55)              (40)              (513)             (1,152)
                                    ----------------     ----------------  ----------------  ----------------  ----------------  ----------------  --------------------
     Adjusted EBITDA                369                  (56)              185               68                169               (513)             222

     Amortisation and depreciation  -                    -                 (44)              -                 -                 (144)             (188)
     Share based payment charge     -                    -                 -                 -                 -                 (42)              (42)
     Finance income                 -                    -                 -                 -                 -                 31                31
     Finance costs                  -                    -                 -                 -                 -                 (3)               (3)
     Tax                            -                    -                 -                 -                 -                 6                 6
                                    ----------------     ----------------  ----------------  ----------------  ----------------  ----------------  --------------------
     Profit/(loss) for the period   369                  (56)              141               68                169               (673)             18
                                    ----------------     ----------------  ----------------  ----------------  ----------------  ----------------  --------------------

 

 

Unaudited six months to 30 June 2023

 

                                                Entertainment Daily  The Daily Mash    The Tab           The Poke          Head Office       Total

                                                                                                                                             Six months to 30 June 2023
                                                £'000                £'000             £'000             £'000             £'000             £'000

     Revenue                                    656                  58                422               102               -                 1,238
     Cost of sales                              (137)                (87)              (43)              (15)              -                 (282)
     Admin expenses*                            (286)                (48)              (243)             (41)              (477)             (1,095)
                                                ----------------     ----------------  ----------------  ----------------  ----------------  --------------------
     Adjusted EBITDA                            233                  (77)              136               46                (477)             (139)
     Amortisation, depreciation and impairment  -                    -                 (44)              -                 (68)              (112)
     Share based payment charge                 -                    -                 -                 -                 (38)              (38)
     Finance income                             -                    -                 -                 -                 14                14
     Finance costs                              -                    -                 -                 -                 (4)               (4)
     Tax                                        -                    -                 -                 -                 100               100
                                                ----------------     ----------------  ----------------  ----------------  ----------------  --------------------
     Profit/(loss) for the period               233                  (77)              92                46                (473)             (179)
                                                ----------------     ----------------  ----------------  ----------------  ----------------  --------------------

 

12 months to 31 December 2023

 

                                                Entertainment Daily  The Daily Mash    The Tab           The Poke           TV Guide           Head Office       Total

                                                                                                                                                                 Year to 31 December 2023
                                                £'000                £'000             £'000             £'000              £'000              £'000             £'000

     Revenue                                    1,440                117               921               219                93                 -                 2,790
     Cost of sales                              (305)                (147)             (110)             (40)               (4)                -                 (606)
     Admin expenses*                            (484)                (122)             (444)             (87)               (9)                (1,018)           (2,164)
                                                ----------------     ----------------  ----------------  -----------------  -----------------  ----------------  --------------------
     Adjusted EBITDA                            651                  (152)             367               92                 80                 (1,018)           20

     Amortisation, depreciation and impairment  -                    -                 -                 -                  -                  (6,663)           (6,663)
     Acquisition and listing costs              -                    -                 -                 -                  -                  (34)              (34)
     Share based payment charge                 -                    -                 -                 -                  -                  (96)              (96)
     Finance income                             -                    -                 -                 -                  -                  44                44
     Finance costs                              -                    -                 -                 -                  -                  (6)               (6)
     Tax                                        -                    -                 -                 -                  -                  58                58
                                                ----------------     ----------------  ----------------  -----------------  -----------------  ----------------  --------------------
     Profit/(loss) for the period               651                  (152)             367               92                 80                 (7,715)           (6,677)
                                                ----------------     ----------------  ----------------  --------------     -----------------  ----------------  --------------------

 

* Admin expenses exclude share based payment charges, amortisation,
depreciation, impairment charges and acquisition and listing costs.

 

       External revenue by location of customer

                         Six months to 30 June 2024  Six months to 30 June 2023  Year to 31 December 2023
                         £'000                       £'000                       £'000
 United Kingdom          505                         607                         477
 Europe                  698                         506                         1,249
 Rest of World           427                         125                         1,064
                         ________                    ________                    ________
 Total                   1,630                       1,238                       2,790
                         ________                    ________                    ________

 

 

 

 

4.   Earnings per share

The calculation of the group basic and diluted loss per ordinary share is
based on the following data:

                                                                          Unaudited      Unaudited      Audited
                                                                          Six months to  Six months to  12 months to
                                                                          30 June 24     30 June 23     31 December 23
                                                                          £'000          £'000          £'000
     The earnings per share is based on the following:

     Continuing earnings/(losses) after tax attributable to shareholders  18             (179)          (6,677)

                                                                          ==========     ==========     ==========
     Basic Weighted average number of shares                              117,923,393    117,923,393    117,923,393
     Diluted Weighted average number of shares                            118,475,243    119,103,181    118,809,024
                                                                          ==========     ==========     ==========

                                                                          Pence          pence          pence
     Basic earnings per share                                             0.02           (0.15)         (5.66)
     Diluted earnings per share                                           0.02           (0.15)         (5.66)
                                                                          ==========     ==========     ==========

 

Earnings per ordinary share has been calculated using the weighted average
number of shares in issue during the relevant financial periods. IAS 33
requires presentation of diluted EPS when a company could be called upon to
issue shares that would decrease earnings per share or increase the loss per
share.

 

 

5.    Tangible Assets

 

       Office equipment

                                                £'000

       Cost
       At 1 January 2024                                                                 76

       Disposals                                                                         (3)
                                                                                         _____
       At 30 June 2024                                                                   73

       Depreciation
       At 1 January 2024                                                                 30

       Charge for the period                                                             7

       Disposal                                                                          (1)
                                                _____
       At 30 June 2024                                                                   36
                                                _____

       Net book value

       30 June 2024                                                                      37
                                                _____

       31 December 2023                                                                  46
                                                _____

 

 

 

 

 

 

 

6.    Intangible Assets

 

     Goodwill arising on consolidation  Other Intangible Assets  Development costs    Total

                                             £'000                              £'000                    £'000                £'000

     Cost
     At 1 January 2024                                                               9,610                              2,633                    404                  12,647

     Additions                                                                       -                                  -                        27                   27
                                                                                     _____                              _____                    _____                _____
     At 30 June 2024                                                                 9,610                              2,633                    431                  12,674

     Amortisation & impairment
     At 1 January 2024                                                               6,662                              1,189                    202                  8,053

     Charge for the period                                                           -                                  133                      48                   181
                                             _____                              _____                    _____                _____
     At 30 June 2024                                                                 6,662                              1,322                    250                  8,234
                                             _____                              _____                    _____                _____

     Net book value

     30 June 2024                                                                    2,948                              1,311                    181                  4,440
                                             _____                              _____                    _____                _____

     31 December 2023                                                                2,948                              1,444                    202                  4,594
                                             _____                              _____                    _____                _____

 

 

 

The other intangible assets are being amortised over a period of 7 years and
development costs are being amortised over 3 years on completion of the
project.

 

Amortisation is charged to administrative costs in the Statement of
Comprehensive Income.

 

7.    Share capital

 

 Allotted, issued and fully paid    No.                          Value

                                                                 £'000

 Ordinary shares of 0.01p each      117,923,393                  1,179
                                    ---------------------------  -------------------------
 Total                              117,923,393                  1,179
                                    =============                ============

 

     There were no shares issued in the 6 months to 30 June 2024 (6 months
to 30 June 2023: nil).

 

 

8.    Related party transactions

 

During the period, Integral 2 Limited, a company related by virtue of David
Joseph, a member of key management personnel, having control over the entity,
charged £32k (6 months to 30 June 2023: £36k, 12 months to 31 December 2023:
£73k) to the Group. As at 30 June 2024, £6.5k (30 June 2023: £6k, 31
December 2023: £7k) was owed to Integral 2 Limited.

 

During the period, M Capital Investment Partners (Holdings) Limited, a company
related by virtue of Martin Higginson, a former member of key management
personnel, having control over the entity, billed £0 (6 months to 30 June
2023: £6k, 12 months to 31 December 2023: £6k) to the Group. As at 30 June
2024, £nil (30 June 2023: £nil, 31 December 2023: £nil) was owed to M
Capital Investment Partners (Holdings) Limited.

 

The key management personnel are considered to be the Board of Directors. Key
management were remunerated £228k in the period ended 30 June 2024 (6 months
to 30 June 2023: £211k, 12 months to 31 December 2023: £431k).

 

The key management personnel have been provided with a total of 1,363,916
effective share options resulting in a charge of £28k in the period (6 months
to June 2023: £14k, 12 months to 31 December 2023: £46k).

 

 

9.    Seasonality

 

The Group's activities are not subject to significant seasonal variation
outside the normal parameters of a consumer media business.

 

 

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact
rns@lseg.com (mailto:rns@lseg.com)
 or visit
www.rns.com (http://www.rns.com/)
.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our
Privacy Policy (https://www.lseg.com/privacy-and-cookie-policy)
.   END  IR LJMRTMTJTBAI

Recent news on Digitalbox

See all news