REG - Netcall PLC - Final Results

NetcallAnnouncement

06/10/2021 07:05

RNS Number : 1258O
  
Netcall PLC
  
06 October 2021
  
 

 
6 October 2021
 
NETCALL PLC
("Netcall", the "Company" or the "Group")
 
Final Results for the Year Ended 30 June 2021
 
Cloud business driving revenue growth and enhanced profitability
 
Netcall plc (AIM: NET), a leading provider of intelligent automation and customer engagement software, today announces its audited results for the year ended 30 June 2021. 
 
Financial Highlights 
 




·      


Revenue up 8% to £27.2m (FY20: £25.1m)




 


 




·      


Cloud business revenue growth of 26% to £8.3m (FY20: £6.6m)




 


 




·      


Total annual contract value(1) ('ACV') at 30 June 2021 up 10% year over year to £18.5m (30 June 2020: £16.8m) 




 


 




·      


Cloud services ACV at 30 June 2021 up 25% year over year to £9.4m (30 June 2020: £7.5m)




 


 




·      


Adjusted EBITDA(2) up 21% to £5.34m (FY20: £4.41m). 




 


 




·      


Profit before tax up 98% to £0.99m (FY20: £0.50m)




 


 




·      


Group cash at 30 June 2021 was £14.5m (FY20: £12.7m) more than offsetting borrowings of £6.86m (FY20: £6.75m)




 


 




·      


Final ordinary dividend of 0.37p proposed, an increase of 48% (FY20: 0.25p)




 
Operational Highlights
 




·      


Significant cloud business growth, with cloud contracts now contributing over half of total ACV providing improved visibility of future revenues 




 


 




·      


New customer wins from various verticals including Financial Services, Utilities, Healthcare and Public Sectors




 


 




·      


Cloud net retention rate(3) increased to 116% (FY20: 113%)




 


 




·      


Continued cross-selling success with 22% total ACV from customers who have purchased both Intelligent Automation and Customer Engagement solutions




 


 




·      


Increased momentum in existing customer migrations from on-premise to cloud solutions 




 


 




·      


Annual revenue run-rate from Intelligent Automation now exceeds £10.8m, representing 40% of Group revenue




 


 




·      


Ongoing platform innovation with new products launched, including AI-powered robotic process automation, providing customers with increasingly powerful automation capabilities 
 




·      


Greenhouse Gas emissions(4) reduced by 31% over the year and on track to be carbon neutral for Scope 1 and 2 emissions by end of 2022 and Scope 3 net zero by end of 2026
 




 
 
 
Henrik Bang, Chief Executive, said: 
 
"We are pleased with the solid performance for the year driven by demand for our cloud-based Liberty offering, resulting in 26% growth in cloud business revenue and a significant increase in profitability as Netcall continues the transition to a cloud business model. In addition to new customer momentum, we see a greater number of customers expanding their engagement with the enlarged Liberty platform, contributing to growth in average contract values and recurring revenue. 
"Trading conditions in the new financial year has remained positive, with a healthy pipeline of new business combined with a growing cloud business revenue stream underpinned by the increase in annual contract value.
"The Group's target markets represent a substantial and growing opportunity with our Liberty platform being well positioned to support customers' digital transformation strategies. Our growing cloud business is delivering enhanced profitability and revenue visibility which, combined with our product innovation, produces new growth opportunities. This, combined with a robust foundation of recurring revenues and a cash generative business model, provides the Board with confidence in the Group's growth prospects." 
 
 
(1) ACV, as of a given date, is the total of the value of each cloud and support contract divided by the total number of years of the contract.
 
(2) Profit before interest, tax, depreciation and amortisation adjusted to exclude the effects of share-based payments, acquisition, impairment, profit or loss on disposals, contingent consideration and non-recurring transaction costs. 
 
(3) Cloud net retention rate is calculated by starting with the Cloud ACV from all customers twelve months prior to the period end and comparing it to the Cloud ACV from the same customers at the current period end. The current period ACV includes any upsells and is net of contraction or churn over the trailing twelve months but excludes ACV from new customers in the current period. The Cloud net retention rate is the total current period ACV divided by the total prior period ACV.
 
(4) Based on Scope 1 emissions (direct emissions from owned or controlled sources) and Scope 2 emissions (indirect emissions from the generation of purchased electricity, steam, heating and cooling consumed by the Company) following the UK Government GHG Conversion Factors for Company Reporting, 2020.
 
For further enquiries, please contact:
 




Netcall plc


Tel. +44 (0) 330 333 6100




Henrik Bang, CEO


 




Michael Jackson, Chairman


 




James Ormondroyd, Group Finance Director


 




 


 




Canaccord Genuity Limited (Nominated Adviser and Broker) 


Tel. +44 (0) 20 7523 8000




Simon Bridges / Andrew Potts


 




 




 


 




Alma PR


Tel. +44 (0) 20 3405 0205




Caroline Forde / Hilary Buchanan / Matthew Young


 




  
 
About Netcall
Netcall's Liberty software platform with Intelligent Automation and Customer Engagement solutions helps organisations transform their businesses faster and more efficiently, empowering them to create a leaner, more customer-centric organisation. 
 
Netcall's customers span enterprise, healthcare and government sectors. These include two-thirds of the NHS Acute Health Trusts and leading corporates such as Legal and General, Lloyds Banking Group, ITV and Nationwide Building Society.
 
Prior to publication the information communicated in this announcement was deemed by the Company to constitute inside information for the purposes of article 7 of the  Market Abuse Regulations (EU) No 596/2014 as amended by regulation 11 of the Market Abuse (Amendment) (EU Exit) Regulations No 2019/310 ('MAR'). With the publication of this announcement, this information is now considered to be in the public domain.

 
Overview  
 
Netcall delivered a strong trading performance during the year with revenue growing 8% to £27.2m and adjusted EBITDA increasing by 21% to £5.34m. This overall performance was driven by significant cloud business revenue growth of 26% to £8.3m (FY20: £6.6m). 
 
The ongoing transition to a cloud business model has continued to accelerate with bookings for cloud solutions contributing to more than 75% of total bookings. As a result, Cloud services ACV increased by 25% to £9.4m (FY20: £7.5m) underpinning continued revenue cloud growth momentum into the new financial year. The growth in Cloud services ACV is due to both new customer wins and upsell into the existing customer base, and now represents more than half of the Group's total ACV which grew by 10% to £18.5m (FY20: £16.8m). The continued demand for Liberty solutions, especially cloud, increased future contracted revenues by 27% to £33.4m (FY20: £26.4m). 
 
The Board is grateful to the Netcall team who made this performance possible by responding positively during the Covid pandemic and showing tremendous flexibility, resilience and creativity. The Group's trading performance and robust financial footing meant that no pay-cuts, furlough or redundancies were required and with a move to flexible working, Netcall took the decision to permanently close two office locations, whilst retaining two offices and moving the Group's registered office to Bedford. 
 
Netcall's markets represent a substantial and growing opportunity and the Liberty platform's unique combination of Customer Engagement and Intelligent Automation solutions continues to gain market traction as we support our customers' Digital Transformation strategies. Today, 22% of total ACV is from customers who have purchased both Intelligent Automation and Customer Engagement solutions, up from zero in 2018. This has contributed to growth in average contract values and a significant increase in recurring revenue from those customers, demonstrating the value of our existing customer base. 
 
We continued to innovate and expand the power of our platform, both through internal R&D and M&A activity. The Group's Intelligent Automation capabilities were enhanced during the year through the acquisition of Oakwood Technologies BV (trading as 'Automagica'), a Robotic Process Automation ('RPA') software company, in October 2020 which resulted in the release of our first version of Liberty RPA in February 2021. 
 
We also made good strides towards achieving our sustainability objectives and reducing the Group's impact on the environment. This was the first year we initiated voluntary environmental impact reporting in recognition that sustainable business practices will play an increasingly important part in the Group's long-term objectives. Over the year we lowered the Group's direct carbon emissions by 31% and are well on track to reach our target of being carbon neutral for Scope 1 and 2 emissions by end of 2022 and Scope 3 net zero by end of 2026. 
 
The Group's fast-growing cloud business together with a highly cash generative business model, providing the funds to invest in the expansion of our offering to support customers and capture new business opportunities. Throughout the year, the Group maintained a robust balance sheet supported by strong cash generation with the cash position at 30 June 2021 increasing to £14.5m (FY20: £12.7m). The normalised cash position was £13.1m (FY20: £10.5m), excluding deferred VAT of £1.4m (FY20: £2.2m) which will be repaid by December 2021.


As we look forward, the journey towards digitalising communications and embracing automation to create leaner and more customer centric organisations continues to represent a growing opportunity. The advancements that Netcall has made during the year have left the Group in a stronger position to push forward in its mission to help organisations harness the power of technology to make meaningful, valuable and more effective connections with their stakeholders.
 
Current Trading and Outlook
 
Trading conditions in the new financial year has remained positive, with a healthy pipeline of new business combined with a growing cloud business revenue stream underpinned by an increase in annual contract value. 
 
The Group's target markets represent a substantial and growing opportunity with its Liberty platform being well positioned to support customers' digital transformation strategies. Our significant and growing cloud business is delivering enhanced profitability and revenue visibility which, combined with our product innovation, produces new growth opportunities. This, combined with a robust foundation of recurring revenues and a cash generative business model, provides the Board with confidence in the Group's growth prospects.
 
Business Review
 
Creating meaningful connections through powerful technology
 
Today rapid technological advances across all industries has resulted in more data, 24/7 'always on' availability, increased automation and growing channels of communication. Organisations must change to succeed in this 'Age of the Customer' with expectations of fast, personal and flexible engagements. 
 
Netcall's Liberty platform provides a comprehensive and easy-to-use digital transformation tool kit that helps customers manage this complexity and build leaner, more customer-centric organisations. Through the provision of automation and communication technologies, Netcall's solutions enable organisations to connect data silos, improve and automate processes, create better solutions and do it faster to deliver better outcomes. 
 
The platform is built around two complementary and integrated solution areas unifying intelligent automation and customer engagement delivering a broad range of product capabilities:
 
Intelligent Automation:
 




·      


Liberty Create: A low-code software solution for faster development of applications utilising an intuitive drag-and-drop environment enabling both professional and business developers to create enterprise grade applications that drive and automate workflows and business processes. This is combined with easy integration to other parts of the Liberty platform as well as 3rd party solutions such as SAP and Salesforce. 




 


 




·      


Liberty RPA: An AI-powered robotic process automation solution, acquired through Automagica, which frees-up people from mundane and cumbersome tasks, enabling them to be more productive. Liberty RPA is available in both an unattended and attended version, where it can function as a personal assistant to knowledge workers such as contact centre agents and take over repetitive tasks and updating of records.




 
Customer engagement:
 




·      


Liberty Converse: A complete omni-channel contact centre solution for customer engagement which also includes solutions such as automated speech bots, workforce and quality management, switchboard and auto attendant.




 


 




·      


Liberty Connect: A cloud messaging and bot platform enabling customers to extend their reach using digital channels like web chat, Facebook Messenger and Twitter as well as benefiting from bots and automation.




 
Strategy
 
Netcall's powerful technologies and services support customers with their digital transformation strategies so that they can create more valuable and effective connections with their stakeholders. 
 
Our focus is primarily on sectors characterised by large, complex ecosystems of customers, suppliers or staff and are often subject to high level of regulation, including healthcare, public sector and financial services. These three core market segments continue to see significant new demand and today represent 85% of Group revenues.  
 
The Group's growth strategy remains centred on the execution of four strategic growth pillars: new customer acquisition, both through direct and partner channels; expanded uptake within the existing customer base; supported by an innovative R&D programme. 
 
In addition to supporting the organic growth strategies, the Group's financial position provides the opportunity to assess the market for selective acquisitions with complementary proprietary software and/or additional customers in the Group's target markets. 
 
Four strategic pillars
 
Customer base expansion:
 
The Group's cloud solutions are the main driver of new business acquisition as more organisations recognise the necessity to pursue digital transformation initiatives, particularly through automation. We successfully added new customers across a range of market verticals, including from the Group's three core segments of healthcare, public sector and financial services. 
 
During the year we also made further progress in the utility market following a targeted sales and marketing programme combined with the release of a dedicated LaunchPad initiative comprising solutions developed specifically for this market segment. Additionally, we launched Tenant Hub, a dedicated suite of solutions for the Housing Sector, where new wins were secured during the year. 
 
New customer implementations include: 
 




·      


A utility company used the Liberty Create low-code platform to develop a tailor-made customer portal to allow 24/7 payment support for customers, including communications options to resolve payment plans entirely online. This is an example of our Low-code technology being used to quickly create a departmental solution solving a specific problem which can then be scaled across the business.




 


 




·      


A leading insurance firm purchased the Liberty Create low-code platform to build a digital-first insurance claims management platform. This is an example of a direct license win for our technology and implemented through our partner channel.




 


 




·      


A Fortune 500 financial services firm spanning 120 countries signed a global framework agreement to utilise the Liberty platform to build and deploy business applications at scale.  




 
Land and expand:
 
The Group's land and expand strategy continues to represent a significant opportunity for the business. Positively, the Group's cloud net retention rate increased to 116% from 113% a year ago as customers increased purchases of new solutions and upgrades. This reflects Netcall's high customer retention rate combined with continuous enhancements to our product portfolio and tighter integration between the various solutions which provides substantial opportunities in three areas:
 




·      


The ongoing migration of on-premise Customer Engagement base to cloud solutions where sales to date shows that these migrations deliver more than a 50% increase in ACV.




 


 




·      


Further cross-selling as the Group continues to roll-out new product capabilities.




 


 




·      


Considerable progress in cross-selling Intelligent Automation solutions to Customer Engagement customers, where sales to date shows that these cross-sales on average triple the customer ACV, which illustrates the growth potential within the customer base alone. 




 
The Group's AppShare community continues to be a valuable resource to customers offering pre-built accelerators and modules to enrich customers' interaction with the Liberty platform solutions. The community now consists of 1,400 members who can collaborate and build upon existing applications, with over 230 pieces of content shared to date.  
 
Examples of existing customers expanding their uptake of Liberty solutions, include:
 




·      


A pan-European retailer and service provider who is an existing customer expanded their use of the platform by adopting Liberty RPA to automate a specific manual data entry process to free up internal capacity, enable volume growth and de-risk data entry accuracy. The customer is currently expanding the usage of Liberty RPA with additional processes being automated. 




 


 




·      


A number of public sector customers currently engaged with Netcall for Customer Engagement solutions have subsequently taken up our Tenant Hub and Citizen Hub offerings, comprising both low-code and customer engagement offerings and tailored to the sector focus. 




 


 




·      


A number of existing NHS Foundation Trusts which were existing on-premise Customer Engagement customers undertook transformation projects to migrate to Netcall's Liberty Converse cloud solution. 




 
Innovation and product enhancement:
 
Investment in innovative new products continues at pace and underpins the Group's go-to-market model, positioning the Liberty platform as a one stop shop toolkit for digital transformation. 
During the year, the Group acquired RPA provider Automagica and the RPA solution has been integrated onto the Liberty platform, strengthening Netcall's product offering. The new product, Liberty RPA, offers customers an AI-powered robotic process automation solution capable of deploying Attended, Unattended, and Hybrid Automations, incorporating optical character recognition and handwriting digital recognition, that allows organisations to realise multiple deployment models. New features post acquisition includes RPA Trace, a desktop analytic tool that reports on user activity to determine suitable processes for automation available for export into Process Mining tools.
The Liberty platform was enhanced with a new Monitoring Studio, a feature providing on-demand analytics and historical data to analyse application performance. A new native Mobile App was developed and published to Apple & Android delivering enhanced offline capabilities, push notifications and geo-location tracking. A further focus for investment was on continued expansion of the platform's ecosystem and tighter integration with third party platforms, including Amazon Chime, Microsoft Teams and Microsoft Dynamics. 
We have also enhanced our Quality Management module with new customer survey and screen recording functionality to monitor and improve the quality of service offered to customers, as well as adding shift management, rotas and forecasting to the integrated Workforce Management module to ensure the right level of resources are available in order to meet performance targets.
 
Powered by the Liberty platform, the Group launched a number of capabilities targeted at core sectors, including Tenant Hub which is a suite of solutions tailored to address the specific needs of the housing sector which helps to streamline operations and improve increasingly complex customer interactions.   The result for tenants is improved online access to vital services, including rent statements and repair services, as well as more choice when it comes to engaging - including via Twitter and Facebook Messenger.
 
The functionality of both Citizen Hub and Patient Hub were also enhanced in the period with new capabilities to help councils effectively manage tasks and book resources. For hospitals, Patient Hub was expanded to deliver test results, including Covid results, and the ability added to allow patients to report their arrival to hospital using an app without having to report to reception, which all deliver additional value to both organisations and customers. 
 
Partner base:
 
The Group's network of technology and solution partners with industry knowledge and support capabilities continues to grow with new business delivered via indirect channels having increased to 24% of total new sales bookings. The Group has invested in strengthening the partnership team during the year to support this important route to market.  
 
The focus of the partner network on large organisations with global footprints has also yielded opportunities in new geographies outside of the UK, including winning new business in the Benelux region. 
 
Examples of business won or delivered via the partner network in the period include:
 




·      


An insurance technology partner is building a new underwriting SaaS solution on Liberty Create for sale to its customer base. 




 


 




·      


A digital consultancy is developing a carbon offset management application for an environmental asset management company. 




 


 




·      


A multinational telecommunication partner developed and sold an emergency notification application for a utility company.




 
Financial Review
 
A key financial metric monitored by the Board is the growth in the ACV base year-on-year (ACV, as at a given date, is the total of the value of each cloud and product support contract divided by the total number of years of the contract). This reflects the annual value of new business won, together with upsell into the Group's existing customer base as it delivers against its land and expand strategy, less any customer contraction or cancellation. It is an important metric for the Group, as it is a leading indicator of future revenue. 
 
The Group continues its transition to a digital cloud business with Cloud ACV 25% higher at £9.4m (FY20: £7.5m) with growth in both Customer Engagement and Intelligent Automation solutions of approximately 30% and 26% respectively compared to FY20. The growth in Cloud ACV contributed to a 10% growth in total ACV to £18.5m (FY20: £16.8m). 
 
The table below sets out ACV at the three financial year ends:
 




£'m ACV


FY21


FY20


FY19




Cloud services


9.4


7.5


6.0




Product support contracts 


9.1


9.3


9.7




Total 


18.5


16.8


15.7




 
Group revenue for the period grew by 8% to £27.2m (FY20: £25.1m). The year-on-year increase was primarily driven by growth in both Intelligent Automation solutions by 20% to £10.8m (FY20: £9.0m), and Customer Engagement solutions by 5% to £15.6m (FY20: £14.9m). 
 
The table below sets out revenue by component for the last three financial year-ends:
 




£'m Revenue


FY21


FY20


FY19




Cloud services


8.3


6.6


5.7




Product support contracts 


9.0


9.6


9.3




Total Cloud services & Product support contracts


17.3


16.1


15.0




Communication services


2.9


1.9


1.8




Product 


2.7


3.1


2.3




Professional services


4.3


4.0


3.8




Total Revenue


27.2


25.1


22.9




 
Revenue from Cloud services (subscription and usage fees of our cloud-based offerings) increased by 26% to £8.25m (FY20: £6.55m) reflecting the higher year over year Cloud ACV. 
 
Product support contract revenue decreased by 5% to £9.06m (FY20: £9.56m) in line with the Group's strategy to transition to a cloud business model, resulting in lower product and support contract ACV at the start of the new financial year of £9.3m, compared with the start of the prior financial year £9.7m.  
 
Recurring revenue from Cloud service and Product support contracts totalled 64% of revenue (FY20: 64%).
 
Communication services revenue (fees for telephony and messaging services) increased by 50% to £2.90m (FY20: £1.93m) due to higher revenues for call-back and messaging services. 
 
Product revenue (software license sales with supporting hardware) decreased by 13% to £2.66m (FY20: £3.07m).  As previously communicated, this revenue stream continues to change within periods subject to customers' preferences for buying on-premise or cloud contracts. The trend is, as expected, accelerating toward cloud contracts. 
 
Professional services revenue increased by 7% to £4.28m (FY20: £4.01m). The overall demand for our professional services is dependent on: the mix of direct and indirect sales of our solutions, in the latter case the Group's partners provide the related services directly for the end customer; and whether a customer requires the support of a full application development service or support to enable their own development teams. 
 
Gross profit margin improved by 2% to 90% (FY20: 88%) mainly due to higher margin media channels driving revenues within Communication services. 
 
Administrative expenses, before depreciation, amortisation, share-based payments and acquisition related items, increased by 7% to £19.1m (FY20: £17.8m) due to higher staff-related expenditure partially offset by changed working practises resulting in lower travel and expense spending.
 
Consequently, the Group's adjusted EBITDA increased by 21% to £5.34m (FY20: £4.41m), a margin of 20% of revenue (FY20: 18%). 
 
The higher adjusted EBITDA led to increased profit before tax of £0.99m (FY20: £0.50m) with charges for interest on borrowings, share-based payments, depreciation and amortisation charges being broadly level period over period.
 
The Group recorded a tax charge of £11,000 (FY20: £10,000) benefiting from tax relief available from the exercise of share options during the period and additional deductions for R&D expenditure.
 
Basic earnings per share was 0.66 pence (FY20: 0.34 pence) and increased by 48% to 1.49 pence on an adjusted basis (FY20: 1.01 pence). Diluted earnings per share was 0.64 pence (FY20: 0.33 pence) and increased by 47% to 1.43 pence on an adjusted basis (FY20: 0.97 pence). 
 
Cash generated from operations was £5.69m (FY20: £9.39m). The Group deferred £2.21m of VAT payments during March and June 2020 due to Covid-19, which was repayable in monthly instalments from March 2021 to January 2022. Adjusting for the effect of the VAT deferral scheme cash generated from operations and Oakwood post completion service consideration was £6.72m (FY20: £7.18m) a conversion of 126% (FY20: 163%) of adjusted EBITDA. 
 
Spending on research and development, including capitalised software development, increased in line with revenues to £3.79m (FY20: £3.59m) of which capitalised software expenditure was £1.57m (FY20: £1.71m). 
            
Total capital expenditure was £1.71m (FY20: £1.86m); the balance after capitalised development, being £0.13m (FY20: £0.16m) relating to license-in intangible assets.
 
The Company acquired 100% of the issued share capital of Oakwood Technologies BV in October 2020 for an initial cash consideration of €1.2 million (of which €0.12m is deferred for a year) and a potential further payment of €0.9 million in cash and up to €0.9 million in Netcall shares. The potential further payments are dependent on achieving specified performance targets during the two-year period from completion of the acquisition. In the period the total cash outflow from the Company in relation to the transaction was £1.27m. See note 8 for further information.
 
To support the acquisition of MatsSoft Limited in 2017, the Company issued a Loan Note totalling £7m. Loan Note interest payments in the period totalled £0.72m (FY20: £0.48m). The Loan Note is unsecured and is repayable in six instalments from 30 September 2022 to 31 March 2025. See note 7 for further information. 
 
As a result of these factors, net funds were £6.82m at 30 June 2021 (30 June 2020: £4.82m). The Group deferred £2.21m of VAT payments during March and June 2020 due to Covid-19, which was repayable in monthly instalments from March 2021 to January 2022, resulting in a normalised gross cash position at 30 June 2021 of £13.1m (30 June 2020: £10.5m).
 
Dividend 
 
In line with the Company's dividend policy to pay-out 25% of adjusted earnings per share, the Board is proposing a final dividend for this financial year of 0.37p (FY20: 0.25p). If approved, the final dividend will be paid on 8 February 2022 to shareholders on the register at the close of business on 24 December 2021.
 
 
 
Audited consolidated income statement for the year ended 30 June 2021
 




 


 


 2021


 2020




 


 


£'000


£'000




Revenue


 


27,154


25,114




Cost of sales


 


(2,625)


(2,930)




Gross profit


 


24,529


22,184




 


 


 


 




Administrative expenses


 


(22,659)


(20,926)




Other losses


 


(119)


(24)




 


 


 


 




Adjusted EBITDA


 


5,338


4,413




Depreciation


 


(542)


(657)




Net loss on disposal of property, plant and equipment


 


(52)


-




Amortisation of acquired intangible assets


 


(488)


(483)




Amortisation of other intangible assets


 


(1,391)


(1,344)




Change in fair value of contingent consideration (see note 4)


 


-


(37)




Post-completion services (see note 4)


 


(285)


(33)




Share-based payments


 


(829)


(625)




Operating profit


 


1,751


1,234




 


 


 


 




Finance income


 


3


38




Finance costs


 


(769)


(775)




Finance costs - net 


 


(766)


(737)




Profit before tax


 


985


497




 


 


 


 




Tax charge


 


(11)


(10)




Profit for the year


 


974


487




 


 


 


 




Earnings per share - pence


 


 


 




Basic


 


0.66


0.34




Diluted


 


0.64


0.33




 
All activities of the Group in the current and prior periods are classed as continuing. All of the profit for the period is attributable to the shareholders of Netcall plc.
 
Audited consolidated statement of comprehensive income for the year ended 30 June 2021
 




 


 


 2021


 2020




 


 


£'000


£'000




Profit for the year


 


974


487




 
Other comprehensive income


 


 


 




Items that may be reclassified to profit or loss


 


 


 




Exchange differences arising on translation of foreign operations


 


35


(14)




Total other comprehensive income for the year


 


35


(14)




 


 


 


 




Total comprehensive income for the year


 


1,009


473




 
All of the comprehensive income for the year is attributable to the shareholders of Netcall plc.
 
Audited consolidated balance sheet at 30 June 2021
 




 


 


 2021


 2020




 


 


£'000


£'000




Assets


 


 


 




Non-current assets


 


 


 




Property, plant and equipment


 


608


960




Right-of-use assets


 


711


970




Intangible assets


 


30,070


29,078




Deferred tax asset


 


648


482




Financial assets at fair value through other comprehensive income


 


72


72




Total non-current assets


 


32,109


31,562




Current assets


 


 


 




Inventories


 


84


139




Other current assets


 


1,563


1,392




Contract assets


 


898


585




Trade receivables 


 


2,635


3,957




Other financial assets at amortised cost


 


10


4




Cash and cash equivalents


 


14,520


12,710




Total current assets


 


19,710


18,787




Total assets


 


51,819


50,349




Liabilities


 


 


 




Non-current liabilities


 


 


 




Contract liabilities


 


22


104




Borrowings


 


6,858


6,745




Lease liabilities


 


672


902




Deferred tax liabilities


 


881


842




Total non-current liabilities


 


8,433


8,593




Current liabilities


 


 




Trade and other payables


 


6,918


6,907




Contract liabilities


 


11,691


11,724




Lease liabilities


 


171


248




Total current liabilities


 


18,780


18,879




Total liabilities


 


27,213


27,472




Net assets


 


24,606


22,877




 


 


 


 




Equity attributable to owners of Netcall plc


 


 


 




Share capital


 


7,534


7,312




Share premium


 


3,015


3,015




Other equity


 


4,900


4,900




Other reserves


 


3,840


3,996




Retained earnings


 


5,317


3,654




Total equity


 


24,606


22,877



 
 
 
 
 



 
 
 
Audited consolidated statement of cash flows for the year ended 30 June 2021
 




 


 


 2021


 2020




 


 


£'000


£'000




Cash flows from operating activities


 


 


 




Profit before income tax


 


985


497




Adjustments for:


 


 


 




Depreciation and amortisation


 


2,421


2,484




Loss on disposal of property, plant and equipment


 


52


-




Share-based payments


 


829


625




Finance costs - net


 


766


737




Other non-cash expenses


 


11


1




Changes in operating assets and liabilities, net of effects from purchasing of subsidiary undertaking:


 


 


 




Decrease in inventories


 


54


26




Decrease/ (increase) in trade receivables 


 


1,337


(92)




(Increase)/ decrease in contract assets


 


(320)


589




(Increase)/ decrease in other financial assets at amortised cost


 


(7)


100




Increase in other current assets


 


(184)


(107)




Increase in trade and other payables


 


(114)


3,334




(Decrease)/ increase in contract liabilities


 


(142)


1,223




Decrease in provisions


 


-


(29)




Cash flows from operations


 


5,688


9,388




Analysed as:


 


 


 




  Cash flows from operations before VAT deferral scheme and payment of post completion service consideration


 


6,718


7,176




  Net effect of VAT deferral scheme


 


(805)


2,212




  Payment of post completion service consideration (see note 8)


 


(225)


-




Interest received


 


3


38




Interest paid


 


(10)


(6)




Income taxes paid


 


(2)


-




Net cash inflow from operating activities


 


5,679


9,420




Cash flows from investing activities


 


 


 




Payment for acquisition of subsidiary, net of cash acquired


 


-


(1,679)




Payment for property, plant and equipment


 


(36)


(146)




Payment of software development costs


 


(1,571)


(1,708)




Payment for proprietary software (see note 8)


 


(1,049)


-




Payment for other intangible assets


 


(97)


(9)




Proceeds from sale of property, plant and equipment


 


1


-




Net cash outflow from investing activities


 


(2,752)


(3,542)




Cash flows from financing activities


 


 


 




Proceeds from issues of ordinary shares


 


222


39




Interest paid on Loan Notes


 


(717)


(478)




Lease payments


 


(294)


(199)




Dividends paid to Company's shareholders


 


(369)


(287)




Net cash outflow from financing activities


 


(1,158)


(925)




Net increase in cash and cash equivalents


 


1,769


4,953




Cash and cash equivalents at beginning of the financial year


 


12,710


7,769




Effects of exchange rate on cash and cash equivalents


 


41


(12)




Cash and cash equivalents at end of financial year


 


14,520


12,710




 
 
Audited consolidated statement of changes in equity at 30 June 2021
 




 


Share capital


Share premium 


Other equity


Other reserves


Retained earnings


Total
 




 


£'000


£'000


£'000


£'000


£'000


£'000




Balance at 30 June 2019


7,259


3,015


4,832


4,440


2,402


21,948




Issue of ordinary shares as consideration for an acquisition in a business combination


14


-


68


-


-


82




Proceeds from share issue


39


-


-


-


-


39




Increase in equity reserve in relation to options issued


-


-


-


622


-


622




Reclassification following exercise or lapse of options


-


-


-


(1,052)


1,052


-




Dividends paid


-


-


-


-


(287)


(287)




Transactions with owners


53


-


68


(430)


765


456




Profit for the year


-


-


-


-


487


487




Other comprehensive income for the year


-


-


-


(14)


-


(14)




Profit and total comprehensive income for the year


-


-


-


(14)


487


473




Balance at 
30 June 2020


7,312


3,015


4,900


3,996


3,654


22,877




Proceeds from share issue


222


-


-


-


-


222




Increase in equity reserve in relation to options issued


-


-


-


729


-


729




Tax credit relating to share options


-


-


-


138


-


138




Reclassification following exercise or lapse of options


-


-


-


(1,058)


1,058


-




Dividends paid


-


-


-


-


(369)


(369)




Transactions with owners


222


-


-


(191)


689


720




Profit for the year


-


-


-


-


974


974




Other comprehensive income for the year


-


-


-


35


-


35




Profit and total comprehensive income for the year


-


-


-


35


974


1,009




Balance at 
30 June 2021


7,534


3,015


4,900


3,840


5,317


24,606




 
Notes to the financial information for the year ended 30 June 2021
 
1. General information
Netcall plc (AIM: "NET", "Netcall", or the "Company"), is a leading provider of customer engagement software, is a limited liability company and is quoted on AIM (a market of the London Stock Exchange). The Company's registered address is Suite 203, Bedford Heights, Brickhill Drive, Bedford, UK MK41 7PH and the Company's registered number is 01812912.
 
2. Basis of preparation
The Group financial statements consolidate those of the Company and its subsidiaries (together referred to as the 'Group'). 
 
The financial information set out in these preliminary results has been prepared in accordance with international accounting standards in conformity with the requirements of the Companies Act 2006. The accounting policies adopted in this results announcement have been consistently applied to all the years presented and are consistent with the policies used in the preparation of the statutory accounts for the period ended 30 June 2021. 
 
The consolidated financial information is presented in sterling (£), which is the company's functional and the Group's presentation currency.
 
The financial information set out in these results does not constitute the company's statutory accounts for 2021 or 2020. Statutory accounts for the years ended 30 June 2021 and 30 June 2020 have been reported on by the Independent Auditors; their report was (i) unqualified; (ii) did not draw attention to any matters by way of emphasis; and (iii) did not contain a statement under 498(2) or 498(3) of the Companies Act 2006.
 
Statutory accounts for the year ended 30 June 2020 have been filed with the Registrar of Companies. The statutory accounts for the year ended 30 June 2021 will be delivered to the Registrar in due course. Copies of the Annual Report 2021 will be posted to shareholders on or about 19 November 2021. Further copies of this announcement can be downloaded from the website www.netcall.com.
 
As a result of the level of cash generated from operating activities the Group has maintained a healthy liquidity position as shown on the consolidated balance sheet. The Board has carried out a going concern review and
concluded that the Group has adequate cash to continue in operational existence for the foreseeable future. To support this the Directors have prepared cash flow forecasts for a period in excess of 12 months from the date of approving the financial statements. When preparing the cash flow forecasts the Directors have reviewed a number of scenarios, including the severe yet plausible downside scenario, with respect to levels of new business and client retention. In all scenarios the Directors were able to conclude that the Group has adequate cash to continue in operational existence for the foreseeable future.
 
3. Segmental analysis
Management consider that there is one operating business segment being the design, development, sale and support of software products and services, which is consistent with the information reviewed by the Executive Board when making strategic decisions. Resources are reviewed on the basis of the whole of the business performance.
 
The key segmental measure is adjusted EBITDA which is profit before interest, tax, depreciation, amortisation, share-based payments, non-recurring transaction costs, which is set out on the consolidated income statement.
 
4. Material profit or loss items
The Group identified a number of items which are material due to the significance of their nature and/or their amount. These are listed separately here to provide a better understanding of the financial performance of the Group.




 


 


 2021


 2020




 


 


£'000


£'000




Change in fair value of contingent consideration(1)


 


-


(37)




Post completion services expense(2)


 


(285)


(33)




 


 


(285)


(70)




 
 (1) The purchase agreement of MatsSoft Ltd provided for potential further cash and shares to be paid dependent on achieving specified performance targets over various periods from completion of the acquisition. In the year ended 30 June 2020 the final amounts earned were determined resulting in £0.04m being debited to the income statement as a change in estimate of fair value. 
 
(2) A number of former owners of Oakwood Technologies BV in the current year and MatsSoft Ltd in the prior year continued to work in the business following their acquisitions and in accordance with IFRS 3 a proportion of the contingent consideration arrangement is treated as remuneration and expensed in the income statement.  
 
5. Earnings per share
The basic earnings per share is calculated by dividing the net profit attributable to equity holders of the Company by the weighted average number of ordinary shares in issue during the year, excluding those held in treasury.
 




 


30 June 2021


30 June 2020




Net earnings attributable to ordinary shareholders (£'000)


974


487




Weighted average number of ordinary shares in issue (thousands)


146,675


143,588




Basic earnings per share (pence)


0.66


0.34




 
The diluted earnings per share has been calculated by dividing the net profit attributable to ordinary shareholders by the weighted average number of shares in issue during the year, adjusted for potentially dilutive shares that are not anti-dilutive.
 




 


30 June 2021


30 June 2020




Weighted average number of ordinary shares in issue (thousands)


146,675


143,588




Adjustments for share options (thousands)


6,416


5,839




Weighted average number of potential ordinary shares in issue (thousands)


153,091


149,427




Diluted earnings per share (pence)


0.64


0.33




 
Adjusted earnings per share have been calculated to exclude the effect of acquisition, contingent consideration and reorganisation costs, share-based payment charges, amortisation of acquired intangible assets and with a normalised rate of tax. The Board believes this gives a better view of on-going maintainable earnings. The table below sets out a reconciliation of the earnings used for the calculation of earnings per share to that used in the calculation of adjusted earnings per share:
 




£'000


30 June 2021


30 June 2020




Profit used for calculation of basic and diluted EPS


974


487




Change in fair value of contingent consideration (see note 4)


-


37




Share-based payments


829


625




Post-completion services (see note 4)


285


33




Amortisation of acquired intangible assets


488


483




Unwinding of discount - contingent consideration & borrowings


120


123




Tax effect of adjustments


(503)


(332)




Profit used for calculation of adjusted basic and diluted EPS


2,193


1,456




 




 


30 June 2021


30 June 2020




Adjusted basic earnings per share (pence)


1.49


1.01




Adjusted diluted earnings per share (pence)


1.43


0.97




 
 
 
6. Dividends
 




Year to June 2021


Paid


Pence per share


Cash flow statement
(£'000)


Statement of changes in equity
(£'000)


June 2021 balance sheet
(£'000)




 


 


 


 


 


 




Final ordinary dividend for the year to June 2020


9/2/21


0.25p


369


369


-




 


 


 


369


369


-




 


 


 


 


 


 




 
Year to June 2020


Paid


Pence per share


Cash flow statement
(£'000)


Statement of changes in equity
(£'000)


June 2020 balance sheet
(£'000)




 


 


 


 


 


 




Final ordinary dividend for the year to June 2019


5/2/20


0.20p


287


287


-




 


 


 


287


287


-




 
It is proposed that this year's final ordinary dividend of 0.37 pence per share will be paid to shareholders on 8 February 2022. Netcall plc shares will trade ex-dividend from 23 December 2021 and the record date will be 24 December 2021. The estimated amount payable is £0.55m. The proposed final dividend is subject to approval by shareholders at the Annual General Meeting and has not been included as a liability in these financial statements. 
 
7. Net funds reconciliation 
 




£'000


30 June 2021


30 June 2020




Cash and cash equivalents


14,520


12,710




Borrowings - fixed interest and repayable after one year (1)


(6,858)


(6,745)




Lease liabilities


(843)


(1,150)




Net funds


6,819


4,815




 
(1) To support the acquisition of MatsSoft Limited in August 2017, the Company issued a £7m Loan Note with options over 4.8m new ordinary shares of 5p each priced at 58p. The Loan Note is unsecured, has an annual interest rate of 8.5% payable quarterly in arrears and is repayable in six instalments from 30 September 2022 to 31 March 2025. The Loan Note was initially allocated a fair value of £6.42m and the share option a fair value of £0.58m.  The discount on the carrying value of the Loan Note is being amortised via the profit and loss account over the expected option life of five years.
 
8. Acquisition of Oakwood Technologies BV's software
 
On 12 October 2020 the Company acquired 100% of the issued share capital of Oakwood Technologies BV (trading as 'Automagica'), an AI powered Robotic Process Automation software provider.
 
The Company assessed that substantially all of the fair value of gross assets acquired was concentrated in Automagica's software. It therefore elected to account for the transaction as an acquisition of assets under the amendments to IFRS 3 'Business Combinations' issued by IASB in October 2018. As such the consideration together with the direct acquisition-related expenses (less any tangible or financial assets assumed) has been attributed to the acquired software. 
 
 
 
The fair value of consideration was £1.20m comprising:
 




 


 


 


£'000




Cash consideration - initial payment


 


 


987




Deferred cash consideration 


 


 


99




Acquisition-related expenses


 


 


111




 


 


 


1,197




 
The consideration for the transaction comprised:
 
·      cash consideration of €1.08m paid on completion in October 2020; 
 
·      deferred cash consideration of an undiscounted amount of €0.12m payable in October 2021; and
 
·      contingent consideration of up to €0.90m in cash and up to €0.90m in Netcall shares payable dependent on specified performance targets during the 2-year period from completion of the acquisition.  As the contingent payments are reliant on the on-going provision of services to the business by the previous shareholders then:  the cash amounts earned will be expensed in the income statement as rendered; and, the share element will be charged to the income statement based on the fair value of shares that are ultimately expected to vest, in line with the requirements of IFRS 2 'Share-based payments'.  
 
The total contingent consideration expensed as post-completion services in the period was £285,000. 
 
The assets and liabilities recognised as a result of the acquisition are as follows:
 




 


 


 


£'000




Intangible assets: proprietary software


 


 


1,203




Trade receivables


 


 


24




Other current assets


 


 


1




Cash & cash equivalents


 


 


13




Trade & other payables


 


 


(10)




Contract liabilities


 


 


(32)




Current tax liabilities


 


 


(2)




Net assets acquired


 


 


1,197




 
The cash outflow as a result of the transaction is as follows:
 




 


 


 


£'000




Cash consideration - initial payment


 


 


987




Less: cash acquired


 


 


(13)




Acquisition-related expenses


 


 


75




Net cash outflow - investing activities


 


 


1,049




Cash consideration - contingent consideration


 


 


225




Net cash outflow - operating activities


 


 


225




Total cash outflow


 


 


1,274




 
 
 

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 or visit 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.
 
  END
 
 
FR FLFETIALEIIL