RNS Number : 9874C
Scientific Digital Imaging Plc
26 January 2018
Scientific Digital Imaging plc
("SDI", the "Company" or the "Group")
(AIM: SDI)
Unaudited Interim Results for the six months to 31 October 2017
Scientific Digital Imaging plc, the AIM quoted group focused on the design and manufacture of scientific and technology products for use by the life science, healthcare, astronomy, consumer manufacturing and art conservation markets, is pleased to announce its unaudited interim results for the six months ended 31 October 2017.
Highlights
Revenue increased by 34% to 6,552,000 (2016: 4,902,000)
Revenue growth driven by organic and acquisitions; the organic revenue growth was delivered by Sentek and Atik Cameras with the growth from acquisitions delivered by Astles Control Systems and Applied Thermal Control
Gross margin increased to 67.0% (2016: 63.6%)
Adjusted profit before tax* increased by 140% to 1,089,000 (2016: 454,000)
Profit before tax increased by 106% to 846,000 (2016: 410,000)
Basic earnings per share increased by 53% to 0.98p (2016: 0.64p)
Acquisition of Applied Thermal Control in August 2017
* before reorganisation costs, acquisition and fundraising costs, amortisation of acquired intangibles and share based payments
Ken Ford, Chairman of SDI, commented:
"The first half of the financial year has seen the Group report substantial growth and we are pleased that trading in the current second half continues in line with management expectations. We have been pleased with the performance of Applied Thermal Control which was acquired in August 2017. The acquisition was another exciting step in the Group's growth strategy and the Group looks forward with confidence."
Enquiries:
Scientific Digital Imaging plc
01223 727144
Ken Ford, Chairman
Mike Creedon, CEO
www.scientificdigitalimaging.com
finnCap Ltd
020 7220 0500
Ed Frisby/Kate Bannatyne - Corporate Finance
Mia Gardner/Camille Gochez - Corporate Broking
JW Communications
07818 430877
Julia Wilson - Investor & Public Relations
The information communicated in this announcement is inside information for the purposes of Article 7 of Regulation 596/2014.
Copies of the interim report are being sent to shareholders and can also be viewed on the Company's website:www.scientificdigitalimaging.com
About SDI:
Scientific Digital Imaging plc designs and manufactures scientific and technology products for use in applications including life sciences, healthcare, astronomy, consumer manufacturing and art conservation. SDI intends to continue to grow through its own technology advancements as well as strategic, complementary acquisitions.
SDI operates through six main brands:
Synoptics
Synoptics designs andmanufactures innovative systems for use inthe lifescience and clinical markets. The Company exploits digital imaging technologies for a range of applications and offers its products through three brands:
Syngene - manufactures equipment for life scientists to imageand analyse gels and blots used for DNA andprotein analysis
Synbiosis - produces equipment for microbiologists toautomate microbial colony counting and inhibition zone analysis
Synoptics Health - focuses on imaging proteins on surgical instruments inthe hospital and clinical environments using the ProReveal system
Atik Cameras
Atik Cameras designs and manufactures sensitive cameras for deep-sky astronomical and life science imaging applications under the Atik brand.
Opus Instruments
Opus designs and manufactures Osiris, an infrared camera, which is used to examine and authenticate works of art.
Sentek
Sentek manufactures and sells both reusable and single-use electrodes for the measurement of pH and conductivity of aqueous solutions. Applications range from laboratory use, to monitoring food, beverage and biologics-based pharmaceuticals manufacturing, as well as personal care and leisure applications.
Astles Control Systems
Astles is a supplier of chemical dosing and control systems to different manufacturing industries including manufacturers of beverage cans, engineering including motor components, white goods, architectural aluminium and steel.
Applied Thermal Control
Applied Thermal Control designs and manufactures precision re-circulating chillers, coolers and heat exchangers used to control the thermal environment within a wide variety of applications including within the scientific instrument support market (including electron microscopes, x-ray, diffraction and mass spectrometers).
Chairman's statement
OVERVIEW
In the six month period ended 31 October 2017 we saw both organic growth and growth from acquisitions.
SDI revenue was 6,552,000 in the six months to 31 October 2017 (increase of 34%, relative to revenue of 4,902,000 for the six months to 31 October 2016).
The increase in revenue came from organic growth arising from the Sentek and Atik Cameras brands, and from additional revenues as a result of the acquisitions of Astles Control Systems ("Astles") and Applied Thermal Control ("ATC").
Our newest acquisitions, Astles and ATC develop and market technology which can be utilised by Sentek as well as being used in bioprocess automation alongside Sentek sensors. They offer new opportunities for intra-group revenue generation and new market access.
During the period we have continued to reorganise the Synoptics brands and have significantly reduced the size of the Syngene product portfolio relative to the different international markets. This has made it easier for our sales team and distributors to focus their marketing and has allowed us to reduce our holding of camera and hardware stocks, which has contributed to increased profitability for the Synoptics brands.
Basic earnings per share was 0.98p (2016: basic earnings per share 0.64p).
The Company intends to continue seeking to acquire scientific and technology product based firms, including those which have complementary technologies for imaging and consumer manufacturing applications.
PRODUCT PORTFOLIO
Consumer Manufacturing
Astles Control Systems
Astles chemical dosing and control systems utilise many of Sentek's electrochemical sensors and has contributed to intra-group revenues during the period. As the firm was acquired in January 2017, there are no comparative growth figures from October 2016 but with a healthy order book the Board expects Astles to be earnings enhancing for the Group during the financial year. The acquisition earn-out consideration payment was made in the period with 1,353,000 being paid to the previous owners of Astles.
Applied Thermal Control
ATC, acquired in August 2017, is redesigning one of its chiller systems to comply with new EU regulations prohibiting the sale of equipment containing fluorinated greenhouse gas from 2022. These new chillers will work in bioprocessing systems and will be tested for use by one of the world's largest suppliers of bioprocess automation. This is a growing market which is also served by our Sentek brand. ATC is a complementary fit to the SDI Group and provides potential areas for growth as ATC can access our European network of dealers to market their products.
Sentek
Sentek increased sales turnover by 23% in the period, driven by continuing strong sales growth of its single-use electrodes. These electrodes are used in bioprocessing and process analytics applications and Sentek is an OEM supplier to two major life science and healthcare companies. Since sales of the systems made by these companies are increasing globally to pharmaceuticals and biotech customers, sales of the electrodes continue to grow in line. Sentek has also seen growth in demand for its ion selective electrodes as a major UK competitor has ceased trading leaving Sentek as the only UK manufacturer of this type of electrode. To ensure the brand maintains quality and meets production demands, Sentek has leased an additional building to double the size of its manufacturing facility and has recruited additional production staff.
Imaging Technology
Atik Cameras
During the period, Atik Cameras reported continued strong sales and profitability. The brand continues to develop new products and launched its Atik Horizon cameras which contain less-expensive CMOS (Complementary Metal-Oxide-Semiconductor) sensors instead of CCDs. Using these new CMOS sensors, offers Atik Cameras the opportunity to increase profitability of some of its cameras for astronomy and life science applications without compromising on image quality.
Atik Cameras is also developing a new version of the OSIRIS camera for art conservation which will be introduced in 2018 and marketed to customers that have the first-generation OSIRIS camera.
The Board believes the demand for Atik Cameras by life science OEMs, as well as the amateur astronomy and art conservation markets will ensure the brands continue to make a positive contribution to the SDI Group in 2018.
Synoptics
The Synoptics Group saw an improved profit during the period compared to the prior year. This was due in part to a retrospectively negotiated payment of a licencing fee from a customer for the sale of Auto-Montage imaging software for use with their microscopes, as well as reduced overhead, stock and staffing costs resulting from refocusing Syngene, the largest of the Synoptics brands.
Syngene has rationalised its range and has discontinued the T:Genius, U:Genius and PXi imaging systems and is now offering the NuGenius as its basic gel imager. To ensure Syngene remains competitive in North America a new small and competitively priced high-end imaging system, the G:BOX mini was launched in the second half of 2017 and is beginning to sell in the region.
Sales of Synbiosis colony counters continued to grow throughout the period and in September 2017 Synbiosis introduced a new software module for automatic identification of bacteria cultured on Liofilchem and Merck ISO 9308-1 compliant chromogenic media. Using this upgraded software further increases the product utility of ChromoZona, Protos 3 and ProtoCOL 3. Due to the continuing strong drive to develop antibiotics and vaccines worldwide the Company believes demand for its colony counting and zone measurement automation will continue in pharmaceutical markets throughout 2018.
Synoptics Health is beginning to see more interest from the NHS for ProReveal, an in-situ fluorescence test to detect proteins on surgical instruments. Currently, ProReveal is the only available CE-marked instrument, of which the Board are aware, capable of determining less than 50ng of protein in-situ so fulfils UK Department of Health (DoH) guidance. The DoH has stated that surgical instruments likely to be in contact with high risk neurological tissue, for example, are expected to move to in-situ protein detection methodologies by 1 July 2017 and those in acute care should have implemented this guidance by 1 July 2018.
To date, 11 ProReveal systems have been sold to prestigious teaching hospitals specialising in neurosurgery in England, Wales and Northern Ireland including the Queen's Medical Centre at Nottingham, one of the busiest neurosurgical departments in England.
The Board believes the pressure to implement the new DoH guidelines and the use of ProReveal in pioneering NHS hospitals, which are advocating ProReveal as the best practice for detecting proteins on surgical instruments will lead to a steady uptake of the system in additional NHS hospitals, and the Board is optimistic regarding increased traction for the brand in the coming year.
With a mix of equipment and consumables businesses in the SDI Group covering diverse technology sectors and geographical markets, we are developing a balanced portfolio for continued growth and profitability.
ACQUISITIONS AND BANKING
In August 2017 SDI acquired ATC with capacity for growth further utilising its current staff level and existing premises. ATC is a complementary fit to the SDI Group, providing potential areas for market penetration and growth and the acquisition is expected to be earnings enhancing in its first full year of ownership.
In order to provide greater flexibility to pursue our strategy we have recently refinanced our banking facilities to provide 3m of committed facilities for the next 3 years with options to both extend the maturity date and amount of the facility. The 3m facility has an accordion option which permits the facility to be expanded to 5m with HSBC's consent, and that the Company has the option to extend the maturity of the facility by a maximum of two extra years.
OUTLOOK
SDI is continuing to add profitable businesses to the Group, which alongside existing brands are providing the Group with increased profitability and continued positive operating cash flows. The Board is hopeful SDI will add another company to the Group during 2018 as we continue to pursue our strategy of organic and acquisitive growth.
Ken Ford, Chairman
25 January 2018
Consolidated income statement
Unaudited for the six months ended 31 October 2017
Note
6 months to 31 October 2017 Unaudited '000
6 months to 31 October 2016 Unaudited '000
12 months to 30 April 2017 Audited '000
Revenue
6,552
4,902
10,748
Costs of sales
(2,163)
(1,784)
(3,837)
Gross Profit
4,389
3,118
6,911
Administrative expenses
(3,384)
(2,670)
(5,693)
Reorganisation costs
(7)
(4)
(87)
Share based payments
(5)
-
(2)
Acquisition and fundraising costs
(120)
(6)
(165)
Operating profit
873
440
964
Net financing expense
(27)
(25)
(61)
Profit before taxation
846
410
903
Income tax credit/(charge)
25
3
(75)
Profit for the period
871
413
828
Earnings per share
Basic earnings per share
2
0.98p
0.64p
1.17p
Diluted earnings per share
0.95p
0.63p
1.14p
Consolidated statement ofcomprehensiveincome
Unaudited for the six months ended 31 October 2017
6 months to 31 October 2017 Unaudited '000
6 months to 31 October 2016 Unaudited '000
12 months to 30 April 2017 Audited '000
Profit for the period
871
413
828
Other comprehensive income Items that will be reclassified subsequently to profit and loss
Exchange differences on translating foreign operations
(5)
218
126
Total comprehensive profit for the period
866
631
954
Consolidated balance sheet
Unaudited at 31 October 2017
Note
31 October 2017 Unaudited '000
31 October 2016 Unaudited '000
30 April 2017 Audited '000
Assets
Non-current assets
Property, plant and equipment
503
422
478
Intangible assets
10,609
4,303
9,770
Deferred tax asset
47
76
48
11,159
4,801
10,296
Current assets
Inventories
1,963
1,766
1,747
Trade and other receivables
2,186
1,573
1,931
Cash and cash equivalents
1,143
1,773
2,355
5,292
5,112
6,033
Total assets
16,451
9,913
16,329
Liabilities
Current liabilities
Overdraft
-
127
-
Trade and other payables
1,907
1,442
3,228
Provisions for warranty
19
21
19
Borrowings
3
332
282
254
Current tax payable
229
-
228
2,487
1,872
3,729
Non-current liabilities
Borrowings
3
1,171
166
940
Trade and other payables
-
107
-
Deferred tax liability
1,015
373
950
2,186
646
1,890
Total liabilities
4,673
2,518
5,619
Net assets
11,778
7,395
10,710
Equity
Share capital
896
642
889
Merger reserve
3,030
3,030
3,030
Share premium account
6,390
3,457
6,200
Foreign exchange reserve
134
231
139
Own shares held by Employee Benefit Trust
(85)
(85)
(85)
Other reserves
88
81
83
Retained earnings
1,325
39
454
Total equity
11,778
7,395
10,710
Consolidated statement of cash flows
Unaudited for the six months ended 31 October 2017
6 months to 31 October 2017 Unaudited '000
6 months to 31 October 2016 Unaudited '000
12 months to 30 April 2017 Audited '000
Operating activities
Profit for the period
871
413
828
Depreciation and amortisation
306
354
769
Finance costs and income
27
25
61
Taxation expense in the income statement
(25)
3
75
Increase in provisions
-
-
1
Release of deferred consideration
-
-
(41)
Employee share based payments
5
-
2
Operating cash flow before movement in working capital
1,184
795
1,695
Increase in inventories
(62)
(321)
(237)
Changes in trade and other receivables
(119)
133
(72)
Changes in trade and other payables
(248)
67
20
Cash generated from operations
755
674
1,406
Interest paid
(27)
(25)
(61)
Income taxes received
-
(151)
(19)
Cash generated from operating activities
728
498
1,326
Cash flows from investing activities
Capital expenditure on fixed assets
(165)
(166)
(215)
Expenditure on development and other intangibles
(32)
(196)
(643)
Acquisition of subsidiaries, net of cash
(926)
-
(3,277)
Proceeds from sale of property, plant and equipment
34
-
-
Net cash used in investing activities
(1,089)
(362)
(4,135)
Cash flows from financing activities
Movement in finance leases
(21)
(5)
(10)
Share issue costs
-
-
-
Proceeds from share issue
197
-
2,990
Deferred consideration
(1,353)
-
(62)
Repayment of borrowings
(120)
-
(745)
Exchange difference
(4)
-
119
Other loans
-
(50)
-
Proceeds from bank borrowings
450
(85)
1,164
Net cash from/(used in) financing activities
(851)
(140)
3,456
Net (decrease)/increase in cash and cash equivalents
(1,212)
(4)
685
Cash and cash equivalents, beginning of period
2,355
1,708
1,708
Foreign currency movements on cash balances
-
69
-
Cash and cash equivalents, end of period
1,143
1,773
2,355
Consolidated statement of changes in equity
Unaudited for the six months ended 31 October 2017
6 months to 31 October 2017 - unaudited
Share capital '000
Merger reserve '000
Share premium '000
Own shares held by EBT '000
Other reserves '000
Foreign exchange '000
Retained earnings '000
Total '000
Balance at 1 May 2017
889
3,030
6,200
(85)
83
139
454
10,710
Share based payments Issue of share capital
- 7
- -
- 190
- -
5 -
- -
- -
5 197
Transactions with owners
7
-
190
-
5
-
-
202
Profit for the period
-
-
-
-
-
-
871
871
Foreign exchange on consolidation of subsidiary
-
-
-
-
-
(5)
-
(5)
Total comprehensive income for the period
-
-
-
-
-
(5)
871
866
Balance at 31 October 2017
896
3,030
6,390
(85)
88
134
1,325
11,778
6 months to 31 October 2016 - unaudited
Share capital '000
Merger reserve '000
Share premium '000
Own shares held by EBT '000
Other reserves '000
Foreign exchange '000
Retained earnings '000
Total '000
Balance at 1 May 2016
642
3,030
3,457
(85)
81
13
(374)
6,764
Share based payments
-
-
-
-
-
-
-
-
Transactions with owners
-
-
-
-
-
-
-
-
Profit for the period
-
-
-
-
-
-
413
413
Foreign exchange on consolidation of subsidiary
-
-
-
-
-
218
-
218
Total comprehensive income for the period
-
-
-
-
-
218
413
631
Balance at 31 October 2016
642
3,030
3,457
(85)
81
231
39
7,395
12 months to 30 April 2017 - audited
Share capital '000
Merger reserve '000
Share premium '000
Own shares held by EBT '000
Other reserves '000
Foreign exchange '000
Retained earnings '000
Total '000
Balance at 1 May 2016
642
3,030
3,457
(85)
81
13
(374)
6,764
Shares issued
247
-
2,743
-
-
-
-
2,990
Share based payments
-
-
-
-
2
-
-
2
Transactions with owners
247
-
2,743
-
2
-
-
2,992
Profit for the year
-
-
-
-
-
-
828
828
Foreign exchange on consolidation of subsidiaries
-
-
-
-
-
126
-
126
Total comprehensive income
-
-
-
-
-
126
828
954
Balance at 30 April 2017
889
3,030
6,200
(85)
83
139
454
10,710
Notes to the interim financial statements
Unaudited for the six months ended 31 October 2017.
The accompanying accounting policies and notes form an integral part of these interim financial statements.
Reporting entity
Scientific Digital Imaging plc (the "Company"), a public limited company, is the Group's ultimate parent. It is registered in England and Wales. The consolidated interim financial statements of the Company for the period ended 31 October 2017 comprise the Company and its subsidiaries (together referred to as the "Group").
Basis of preparation
The unaudited consolidated interim financial statements are for the six months ended 31 October 2017. These interim financial statements have been prepared using the recognition and measurement principles of International Accounting Standards, International Financial Reporting Standards and Interpretations adopted for use in the European Union (collectively EU IFRS). The financial information for the year ended 30 April 2017 is based upon the audited statutory accounts for that year. The consolidated interim financial information has been prepared on the historical cost basis. The consolidated interim financial statements are presented in British pounds (), which is also the functional currency ofthe ultimate parent company.
The consolidated interim financial information was approved by the Board of Directors on 25 January 2018.
The financial information set out in this interim report does not constitute statutory accounts as defined in section 435 oftheCompanies Act 2006. The figures for the year ended 30 April 2017 have been extracted from the statutory financial statements of Scientific Digital Imaging plc which have been filed with the Registrar of Companies. The auditor's report onthose financial statements was unqualified and did not contain a statement under section 498(2) or 498(3) of the Companies Act 2006. The financial information for the six months ended 31 October 2017 and for the six months ended31October 2016 has not been audited.
1. Principal accounting policies
The principal accounting policies adopted in the preparation of the condensed consolidated interim information are consistent with those followed in the preparation of the Group's financial statements for the year ended 30 April 2017.
The accounting policies have been applied consistently throughout the Group for the purposes of preparation of these interimfinancial statements.
2. Earnings per share
The calculation of the basic earnings per share is based on the profits attributable to the shareholders of ScientificDigital Imaging plc divided by the weighted average number of shares in issue during the period, excluding shares heldby the Synoptics Employee Benefit Trust. All profit per share calculations relate to continuing operationsof the Group.
Profit attributable to shareholders '000
Weighted average number of shares
Basic earnings per share amount in pence
Period ended 31 October 2017
871
89,152,003
0.98
Period ended 31 October 2016
413
64,224,808
0.64
Year ended 30 April 2017
828
70,972,367
1.17
The calculation of diluted earnings per share is based on the profits attributable to the shareholders of Scientific Digital Imaging plc divided by the weighted average number of shares in issue during the period as adjusted for dilutive share options and shares held by the Synoptics Employee Benefit Trust.
Diluted earnings per share amount in pence
Period ended 31 October 2017
0.95
Period ended 31 October 2016
0.63
Year ended 30 April 2017
1.14
The reconciliation of average number of ordinary shares used for basic and diluted earnings is as below:
31 October 2017
31 October 2016
30 April 2017
Weighted average number of ordinary shares used for basic earnings per share
89,152,003
64,224,808
70,972,367
Weighted average number of ordinary shares under option
2,300,652
1,033,000
1,645,000
Weighted average number of ordinary shares used for diluted earnings per share
91,452,655
65,257,808
72,617,367
3. Borrowings
31 October 2017 '000
31 October 2016 '000
30 April 2017 '000
Within one year:
Bank finance
302
264
215
Finance leases
30
18
39
332
282
254
After one year and within five years:
Bank finance
1,139
166
896
Finance leases
32
-
44
1,171
166
940
Total borrowings
1,503
448
1,194
Bank finance related to bank loans secured by a fixed and floating charge over the Group's undertakings. The loans are repayable in monthly instalments over five years:
(a) Loan for the acquisition of Opus Instruments, Sentek and Astles attracts an interest rate of 4% over base rate and expires September 2020.
(b) Loan for the acquisition of Applied Thermal Control attracts an interest rate of 4.5% over base rate and expires September 2022.
We will be partially utilising a 3m facility provided by HSBC to pay down the loans. The 3m facility has an accordion option which permits the facility to be expanded to 5m with HSBC's consent.
4. BUSINESS COMBINATIONS
In August 2017, the Company acquired the entire share capital of Applied Thermal Control Limited, a company incorporated in England and Wales, for a consideration payable in cash and shares.
The assets and liabilities acquired were as follows:
Book value 000
Provisional Fair Value adjustment 000
Fair Value 000
Assets
Non-current assets
Fixed assets
18
-
18
Intangible assets - trade names
-
27
27
Intangible assets - customer relationships
-
426
426
Total non-current assets
18
453
471
Current assets
Stock
155
(3)
152
Debtors
185
-
185
Cash at bank
11
-
11
Liabilities
Trade and other payables
(99)
-
(99)
Taxation - PAYE/NIC/VAT
(28)
-
(28)
Deferred tax on intangibles assets
(91)
(91)
Net assets acquired
242
359
601
Goodwill
536
Consideration and cost of investment
1,137
Fair value of consideration transferred
Cash paid in year
727
Share issued
200
Deferred consideration
210
1,137
The fair values assigned are provisional and will be finalised within 12 months of the acquisition date.
Applied Thermal Control Limited contributed 255,000 revenue and 45,000 to the Group's profit for the period between the date of acquisition and the interim balance sheet date.
The goodwill of 536,000 arising from the acquisition primarily relates to expected future profitability and growth expectations.
Deferred consideration of c.210,000, accrued for at the interim balance sheet date, is expected to be paid in February 2018 based upon trading results to 31 December 2017.
Scientific Digital Imaging plc
Beacon House
Nuffield Road
Cambridge
CB4 1TF
UK
Telephone: +44 (0)1223 727144
Fax: +44 (0)1223 727101
Email: info@scientificdigitalimaging.com
This information is provided by RNS
The company news service from the London Stock Exchange
END
IR LLFSALAIEFIT
