Picture of Strix logo

KETL Strix News Story

0.000.00%
gb flag iconLast trade - 00:00
IndustrialsSpeculativeSmall CapContrarian

REG - Strix Group PLC - 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:20240918:nRSR6160Ea&default-theme=true

RNS Number : 6160E  Strix Group PLC  18 September 2024

18 September 2024

 

Strix Group Plc

 

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

 

Interim results for the six months ended 30 June 2024

Financial Summary

 Results from continuing operations(1)  CER(3)  CER(3)     AER(3)                     AER(3)       HY23
                                        HY24    Change     HY24                       Change
 Adjusted measures                      £m      %/bps      £m                         %/bps        £m
 Revenue                                67.2    3.5%       66.1                       1.8%         64.9
 Gross profit                           26.9    12.6%      26.4                       10.5%        23.9
 Gross profit %                         40.0%    +320bps   39.9%                       +310bps     36.8%
 EBITDA                                 16.9    8.3%       16.7                       7.1%         15.6
 EBITDA %                               25.1%    +110bps   25.3%                       +130bps     24.0%
 Operating profit                       13.0    9.2%       12.8                       7.6%         11.9
 Profit before tax                      8.0     15.9%      7.8                        13.0%        6.9
 Net debt(2)                                               68.8                       (26.1)%      93.1
 Net debt leverage                                                  1.76x             (33.8)%               2.66x
 Operating cash conversion                                 115.4%                      +1,670bps   98.7%
 Diluted earnings per share             2.9p    7.4%       2.9p                       7.4%         2.7p

 GAAP Measures
 Revenue                                                   63.9                       (1.6)%       64.9
 Operating profit                                          1.1                        (89.0)%      10.0
 (Loss)/profit before tax                                            (3.8)            (174.5)%                5.1
 Diluted (loss)/earnings per share                                   (2.3)p           (227.8)%                1.8 p

1.        Adjusted results from continuing operations exclude adjusting
items, see note 16 and results from discontinued operation, Halosource see
note 15

2.        Net debt is as defined by our bank facility agreement and
excludes the impact of IFRS 16 lease liabilities

3.        "CER" being Constant Exchange Rate, is calculated by
translating the HY24 figures by the average HY23 exchange rate, and "AER"
being Actual Exchange Rate.

Financial Highlights

 

 ·             Adjusted revenues increase by 3.5% to £67.2m at CER (AER: 1.8%) in HY24, led
               by a strong performance in Kettle Controls and a positive mix shift to higher
               margin sales in the regulated and less regulated markets
 ·             Adjusted gross margins at 40.0% are up 320bps at CER (AER: 39.9%, +310 bps) on
               HY23, maintaining FY23 levels despite seasonally lower trading
 ·             Strong adjusted PBT growth of 15.9% (at CER) to £8.0m (AER: 13.0%, £7.8m;
               HY23: £6.9m)
 ·             Successful completion of 5% equity placing originating from a reverse enquiry
               (the "Equity Placing"), generated gross proceeds of £8.7m
 ·             Strong cash management reduced net debt leverage to just under 2.0x,
               significantly ahead of year-end target, with a further reduction to 1.76x from
               the proceeds of the Equity Placing (FY23: 2.19x, Covenant: 2.75x)
 ·             Management have exercised prudence with the essential continuation of
               investment into the business, focused on areas such as  new product
               development and other growth supporting initiatives
 ·             Net debt decreased to £68.8m (FY23: £83.7m), with RCF facility headroom of
               £9.0m at HY24 and increasing to £10.5m by the reporting date (FY23: £nil)
 ·             One year extension of the Group's £80.0m RCF banking facilities was secured
               on 11 September 2024 extending maturity to 25 October 2026
 ·             As a result of the restructuring and rebasing of the business (noted below), a
               number of impairments and other adjusting items have been booked in the period
               (see note 16)

 

Operational Highlights

 

 ·             As stated at the time of the full year results in March 2024, the Group has
               commenced a rebasing of the core business to build strong foundations to
               support the Group's medium-term opportunities for profitable growth
 ·             The Group has implemented a number of restructuring initiatives including the:

               o  Planned disposal of Halopure expected to complete by the end of FY24

               o  Further streamlining of the Consumer Goods division to drive ongoing
               profitable growth

               o  Partial relocation of manufacturing activity at the Ramsey factory to
               Strix's China facility improve shipping times, cost and environmental
               footprint
 ·             The integration of Billi into the wider Strix group has been successfully
               completed along with a strategic reorganisation to support the longer term
               growth ambitions of the division, including the launch of new products
               (although slightly delayed) and securing initial distribution agreements in
               Europe
 ·             The Group commenced its capital investment into our new next generation kettle
               controls at the end of Q2 and will continue to prioritise this throughout the
               second half of the year, with revenue streams expected to flow in the second
               half of 2025
 ·             Continued focus on IP protection with three successful actions taken in HY24
               and more identified for the second half
 ·             Investment made in China factory to support appliance manufacturing for a
               major brand within the Consumer Goods division

 

Outlook

 ·             The rebasing of the business has made significant progress in the first half
               of the year which the Group expects to see continue to the year end. The Board
               is very pleased with the accelerated rate in which the leverage position has
               been reduced and the target of 1.5x is now expected to be achieved ahead of
               the end of FY25
 ·             Following relatively lower trading for parts of Q3, Strix expects to have
               further clarity on the sales trends in the Kettle Control Markets as it moves
               into its peak season, supported by further product launches to increase the
               Group's target addressable market
 ·             Billi's expanding sales strategy is on track, generating initial sales in
               Europe with the division now expected to report high single digit growth for
               FY24 following the slightly delayed roll out of new products to the market
 ·             Consumer Goods restructure has successfully positioned the division for
               profitable medium term growth
 ·             Currency headwinds and commodity prices continue to present obstacles, the
               Group are actioning various strategies to mitigate the effect of these where
               possible
 ·             The Group's return to a position of balance sheet strength, allows for the
               continued investment in its technology and innovation, future proofing the
               business
 ·             The Board is pleased to confirm that notwithstanding the macro uncertainties,
               including relatively lower trading for parts of Q3 in regulated Kettle
               Controls, the Group is on track to report results for FY24 in line with market
               expectations

 

 

 

 

 

Mark Bartlett, Chief Executive Officer of Strix Group Plc, commented: "Strix
has made considerable progress on a number of fronts in the first half of the
year, namely the continued rebasing of the business and the reduction of our
debt position which I'm very pleased to report is ahead of our target.
Operational improvements have been made across the Group, better positioning
us for medium and long term growth opportunities including new product
launches, rationalisation of the Consumer Goods division and the roll out of
Billi in key markets.

 

We continue to see profitable growth opportunities in all of our core markets
and look forward to executing on our strategy in the second half of the year,
further improving our competitive position, strengthening the balance sheet
and delivering profit growth. Notwithstanding the macro uncertainties,
including the relatively lower trading for parts of Q3 in regulated Kettle
Controls, the Board expects to deliver full year results for the year in line
with market expectations."

 

Analyst & Investor Presentation

 

Strix will be hosting a presentation for analysts later this morning, at
09:30am (BST). Analysts wishing to attend should email strix@gracechurchpr.com
(mailto:strix@gracechurchpr.com) for details.

 

Strix will also be conducting an online Investor Presentation on Monday 23
September 2024 at 11am (BST), providing an update to investors following
today's results and to answer questions submitted by viewers.

 

The webinar is open to all existing and potential shareholders, and
registration is free. You can sign up to register here:
https://www.equitydevelopment.co.uk/news-and-events/strixgroup-investorpresentation-23sept2024
(https://www.equitydevelopment.co.uk/news-and-events/strixgroup-investorpresentation-23sept2024)

 

The Group intends to release a further update to the market in November 2024
following attendance at the autumn trade fairs and feedback from our key
partners and customers.

 

For further enquiries, please contact:

 

 Strix Group Plc                                      +44 (0) 1624 829829
 Mark Bartlett, CEO

 Clare Foster, CFO

 Zeus (Nominated Advisor and Joint Broker)            +44 (0) 20 3829 5000
 Nick Cowles / Jordan Warburton (Investment Banking)

 Dominic King (Corporate Broking)

 Stifel Nicolaus Europe Limited (Joint Broker)        +44 (0) 20 7710 7600
 Matthew Blawat / Francis North
 Gracechurch Group (Financial PR and IR)              +44 (0) 204 582 3500
 Heather Armstrong / Claire Norbury / Harry Chathli

 

The person responsible for arranging release of this Announcement on behalf of
the Company is Mark Bartlett.

 

Information on Strix

 

Founded in 1982, Isle of Man based Strix is a global leader in the design,
manufacture and supply of kettle safety controls and other components and
devices involving water heating and temperature control, steam management and
water filtration.

 

Strix has built up market leading capability and know-how, expanding into
complementary products and technologies. The Group's brands include Aqua
Optima, LAICA and Billi providing our customers with market leading water
solutions on a global basis.

 

Strix is quoted on the AIM Market of the London Stock Exchange (AIM: KETL).

 

 

CEO's Report

 

Introduction

 

Strix continues to execute against its stated objectives, and I am pleased to
report the progress the Group has made in the first six months of the year. As
announced in March 2024, the rebasing and restructuring of the business has
continued into HY24 to build strong foundations for medium-term growth
opportunities as the market continues to recover. While the global economic
backdrop remains volatile, Strix remains resilient as a result of the Group's
revenue diversification strategy.

 

As stated on 25 July 2024 in the Company's Trading Update, Strix is seeing
growth in its key Small Domestic Appliance ("SDA") markets which is
encouraging. Progress has been made across all three of Strix's divisions in
the period. The completion of the restructuring and rebasing of the business,
and the return to a strong balance sheet will see the Group continue the pay
down of its debt, aid in the renegotiation of its banking facilities and
support further investment in Strix's technology and innovation, future
proofing the Group for the long term.

 

Deleveraging

 

Reducing Strix's net debt leverage position remains a key priority for the
Group, with a previously reported target to achieve less than 2.0x leverage by
the end of FY24 and 1.5x leverage by the end of FY25. Over the course of HY24,
the management team successfully implemented a number of self-help actions to
conserve cash, via enhanced working capital management and a careful
deceleration of capital expenditure. In addition, as announced on 12 June
2024, the Group raised £8.7m via an Equity Placing to further accelerate
these efforts.

 

Pleasingly, at the end of HY24, the self-help initiatives resulted in net debt
leverage dropping below 2.0x, with the funds secured in the Equity Placing
bringing this position down further to 1.76x. As a result of this success,
progress towards the Group's stated target of 1.5x leverage, has been
effectively accelerated and we now expect to see this being achieved before
the end of FY25.

 

Management have exercised prudence to balance the reduction of the leverage
position with the essential continuation of investment into the business. This
includes focusing spend on areas such as new product development and other
growth supporting initiatives, to ensure the long-term growth prospects of the
Group remain protected.

 

Restructuring

 

As part of the planned rebasing of the business, the Board has remained
focused on maximising cash generation to support debt reduction. Resources
have been selectively allocated to optimise commercial success, realigning
efforts from commercially less sustainable projects to more attractive ones,
to best support improved margins and the Group's medium term growth
aspirations.

 

Over the course of HY24, Strix has undertaken a number of actions including
streamlining of the Consumer Goods division through further rationalising of
product lines and groups, and reducing headcount. This provides greater
flexibility to selectively invest time and resources in projects with higher
returns, allowing commercial focus to be redirected, so as to better support
short and medium term high margin product launches across the Group.

 

The Group has also relocated parts of its manufacturing capabilities to its
China facility from the Ramsey factory, namely the press production lines,
while keeping the core technology of blades production, a key part of its
heritage, on the Isle of Man. This allows for the transportation of raw
materials and components to be more cost effective and efficient, as well as
enhancing Strix's environmental footprint.

 

Following a comprehensive review of the Premium Filtration Systems (PFS)
division, it was concluded that Strix would look to dispose of Halopure as it
was not considered complementary to the Group's focus on smaller scale
domestic filtration products. The growth prospects of Halopure in the medium
term are limited, while also requiring additional investment. Disposal via
sale is expected to complete in the second half of FY24 for a nominal value.
This will allow the PFS division (now renamed Billi) to solely focus on
capitalising on the significant growth opportunities presented by Billi, now
that it has been fully integrated into the wider Strix Group offering.

 

As a result of the restructuring and rebasing of the business through the
activities above, there have been a number of impairments and other adjusting
items that have been booked in the period (see note 16).

 

The segmental reporting structure outlined in the Group's Interim Results now
comprises:

1.     Kettle Controls

2.     Billi (previously PFS)

3.     Consumer goods

 

Market Overview

 

The global economic backdrop and geopolitical tensions remained volatile
through the first half of the year, providing Strix with a mixed trading
backdrop.

 

For the Kettle Controls division, the UK and Germany form the most important
regulated markets. According to Deloitte, consumer confidence in the UK has
risen by over ten percentage points in the first half of the year, returning
to levels last seen before the latest wave of high inflation, and is expected
to continue rising. Reports from JP Morgan suggest that it expects the UK
economy to grow 0.4% between July and September 2024, up from a previous
estimate of 0.3%.

 

According to the Royal Institute of Chartered Surveyors ("RICS"), Britain's
housing market in March 2024 saw the strongest levels of interest among buyers
in more than two years, and a gauge of house prices also touched its highest
level since 2022 as a recovery gathers more momentum. Figures from the RICS
added to recent signs of stabilisation in the UK's housing market, driven by
cooling inflation and falling mortgage costs after their rise hit demand in
2022 and 2023. We have seen further stability in the UK economy following the
General Election and the IMF has noted that UK interest rates should fall to
3.5% by the end of 2025.

 

Reports from the European Union suggest that the German economy went through a
recession in 2023 when real GDP declined by 0.2%. Despite continued headwinds,
it recovered slightly at the start of 2024, with economic activity expected at
0.2% growth quarter on quarter in Q1 of 2024 which is encouraging.

 

Global trade has been under significant pressure since October 2023, when the
Israel-Hamas war commenced. The disruption that this conflict has brought to
transport routes in the Red Sea has meant higher freight costs and increased
expenses for insuring commercial trade goods.

 

After three years of extreme volatility, commodities prices are set to broadly
stabilise yet remain high in 2024, according to the Economist Intelligence
Unit. However, adverse weather conditions, escalating geopolitical tensions
and increased shipping costs are among the risks to commodity price forecasts
to watch. On the foreign exchange side, these trading results have been
negatively impacted by fluctuations in the AUS dollar and Euro.

 

Kettle Controls

 

Kettle Controls contributed revenues of £30.5m at both CER and AER (HY23:
£28.8m), up 5.9%, on the first half of 2023. The Group has continued to see
growth and a stronger sales mix, with a focus on the higher margin regulated
and less regulated markets. The regulated market, has seen underlying growth
in the period in the USA, the Netherlands and the UK, with similar positive
trends being seen in less regulated markets. Chinese market volumes have
reduced against HY23, as Strix has pivoted away from some of the less
profitable product lines, in line with its strategy. The successful launch of
the new low cost control series is expected to facilitate the improvement of
market share in this key strategic market for the future, with initial sales
in Q3.

 

It is still too early to confirm whether the improvement in sales across the
regulated and less regulated markets is due to stock refill or an underlying
improvement in consumer demand. We are encouraged by the trends we have seen
in the first six months of the year, although note that trading levels have
been more volatile during Q3, in part due to factory shut downs at a number of
Chinese OEMs. We will continue to monitor this closely and expect to have
clearer visibility of true consumer demand across the whole market as we get
further into the second half. This will also be supported by Strix's
involvement at the Canton Fair, which provides important engagement
opportunities with the Group's key customers and partners.

 

Following planned capital investments in the second half of FY24, the Group
will be launching its next generation series of controls in FY25. Further
supporting regulated market sales and protecting the long-term resilience of
the division through product diversification.

 

Copper and silver make up a significant portion of Strix's consumption of raw
materials. Strix sees these prices remaining high in the short term, adding
pressure to gross margins. To mitigate these risks, the Group enters into
forward commodity contracts or makes payments in advance where possible.

 

Billi

 

The integration of Billi into the Strix portfolio is progressing well. The
division contributed £22.2m (HY23: £21.4m) to Group revenue at CER (AER:
£21.4m), up 3.7%, with 76.6% of that revenue generated in the Australia
market. According to KPMG, the Australian economy "staggered" into 2024,
edging close to recession with just 0.1% growth over Q1 2024. Notwithstanding
these macro challenges, Billi is performing well against its previously stated
strategy of new product development and geographic expansion. Strix has
secured initial distribution agreements in Europe and first sales to this key
region were reported in HY24. Although subject to some short delays, the Group
has successfully launched a number of new products in the period, including
the Multi-Function Tap, compatible with the full range of Billi under-counter
modules and the new Omni-One under-counter unit, with more in the pipeline.

 

The Group is in discussions with strategic partners and distributors to
establish a comprehensive platform in Europe to provide the foundation for
ongoing growth in this key region. Due to short delays in the roll out of new
products, Strix now expects the division to grow slightly slower in FY24, to
achieve high single digit growth on a constant currency basis vs FY23.

 

Consumer Goods

 

The Consumer Goods division reported a slight decrease in revenues, down by
(1.4)%, to £14.5m at CER (AER: £14.2m; HY23: £14.7m). Strong progress has
been made in HY24 in terms of restructuring the division for future profitable
growth predominantly through the ongoing rationalisation and streamlining of
product lines.

 

Progress in further expanding our OEM partnerships with new relationships as
well as reinforcing connections with our existing partners has been successful
in the period. This has resulted in the creation of new appliances and
products being developed and manufactured by Strix to be launched in the
second half of the year and continuing into 2025. By expanding our OEM and ODM
partnership base, we expect new product development projects to continue as
well as allowing us to access routes to new markets.

 

New distribution agreements have been secured for our LAICA brand, opening a
sales channel for Italian manufactured filtration products in China. Progress
has also been made in positioning LAICA as the European leader in products for
consumers wanting to achieve "wellness at home". Product development has
continued at pace and will see a number of products released to the market in
the second half of FY24.

The Group was also delighted to celebrate LAICA's 50(th) Anniversary in June
of this year, representing an important milestone for such a key brand within
the Group's portfolio.

 

 

 

Barriers to Entry and IP

 

Strix evaluates the risks and threats from the competitive landscape on an
ongoing basis. As a result, the innovative technology produced by Strix is
constantly evolving, supported by a solution led R&D team. Strix protects
its new products and solutions through a robust IP strategy and sustainable
investment, and remains committed to consumer safety. We continue to prompt
regulatory enforcement authorities to remove unsafe and poor quality products
from our major markets. Strix has successfully taken such actions in the first
half of FY24 with more identified for the second half of the year. The Group
also continues to defend its intellectual property, initiating litigation in
China against a control manufacturer it believes to be infringing on patents.

 

The relationships that Strix has cultivated with its brands, OEMs and
retailers are unique, contributing to its market leading position. The Group's
extensive market knowledge allows it to provide support across the value chain
and throughout the product lifecycle, including product design and advice on
specification and manufacturing solutions. These solution-led and customer
focused services help to foster strong relationships, ensuring brand strength
and positioning Strix as a trusted partner in the market.

 

Sustainability

 

Sustainability remains a priority for Strix across its divisions and we
continue to make progress against our stated targets. Strix achieved its
ambitious net zero Scope 1 and 2 targets in 2023 with a reduction in emissions
of 95% over two years and investment to supply 10% of the Group's requirements
from its own solar infrastructure. Scope 1 focus remains on how to further
reduce emissions with investment in more efficient infrastructure such as
boilers and the use of electric vehicles. Scope 2 is now concentrated on the
Group's 100% use of green power or self-generated solar energy; hence the
focus has shifted to absolute reduction in consumption of energy usage and
intensity (both per piece and per £m).

 

The restructuring of the Group and the relocation of manufacturing
capabilities from Ramsey to China has been positive for all Scopes, including
Scope 3 through reduced transportation emissions.

 

In 2024 greater focus has been given to biodiversity and nature to ensure
compliance with the forthcoming Taskforce on Nature-related Financial
Disclosures initiative, aligning Strix with the Global Biodiversity Framework.
Furthermore, additional resource will be given to progressing Strix's social
agenda through structure and incentivisation, significantly increasing
employee community engagement and events. Strix's consumer focused subsidiary,
LAICA, is developing a stand-alone sustainability capability and reporting to
assist relationships with local stakeholders including financially focused
audiences.

 

ISO roll-out across the Group continues with Billi applying for both ISO14001
(Environmental) & ISO45001 (OHSAS) by the year end while work is underway
to evaluate the adoption of ISO14064 (reporting & validation of GHG
emissions).

 

Outlook

 

The rebasing of the business has made significant progress in the first half
of the year and we expect to see this continue to the year end. The Board is
very pleased with the accelerated rate in which the leverage position has been
reduced and we now expect the target of 1.5x to be achieved before the end of
FY25.

 

Following relatively lower trading for parts of Q3, Strix expects to have
further clarity on the sales trends in the Kettle Controls markets as it moves
into its peak season, supported by further product launches to increase the
Group's target addressable market. Billi's expansion sales strategy is on
track, generating initial sales in Europe with the division now expected to
report single digit growth for FY24, following the slightly delayed roll out
of new products to the market.

 

Currency headwinds and commodity prices continue to present obstacles, the
Group is actioning various strategies to mitigate the effect of these where
possible.

 

The Group's return to balance sheet strength and its resilient cash flows will
allow for the continued pay down of debt as well as ongoing investment in its
technology and innovation, thereby future proofing the business.

 

 

CFO's Review

 

Financial performance - continuing operations

                         HY24 (CER)(2)                                             HY24 (AER)(2)                                              HY23 (AER)(2)
                         Adjusted Revenue(1) £m   Change  Adjusted GP%(1)  Change  Adjusted Revenue(1) £m            Adjusted GP%(1)  Change  Adjusted Revenue(1) £m   Adjusted GP%(1)

                                                                                                            Change
 Kettle Controls         30.5                     5.9%    38.2%            100bps  30.5                     5.9%     38.2%            100bps  28.8                     37.2%
 Billi (previously PFS)  22.2                     3.7%    49.1%            280bps  21.4                     0.0%     49.3%            300bps  21.4                     46.3%
 Consumer Goods          14.5                     (1.4%)  29.6%            740bps  14.2                     (3.4%)   29.5%            730bps  14.7                     22.2%
 Group                   67.2                     3.5%    40.0%            320bps  66.1                     1.8%     39.9%            310bps  64.9                     36.8%

 

1.        Adjusted results from continuing operations exclude adjusting
items, see note 16 and results from discontinued operation, Halosource see
note 15

2.        "CER" being Constant Exchange Rate, is calculated by
translating the HY24 figures by the average HY23 exchange rate, and "AER"
being Actual Exchange Rate.

Revenue

 

Group revenues reached £67.2m, representing a 3.5% increase (at CER) against
the prior half year. At AER, growth was lower at 1.8%, reflecting foreign
exchange headwinds in the form of a weaker AUD and EUR.

 

Kettle Controls has shown positive growth in the first six months, up 5.9% at
CER to £30.5m (AER: 5.9% to £30.5m). China sales have experienced a marked
decrease of (25.9)%, reflecting both a slowdown in this part of the kettles
market and a degree of market share reduction as the Group continues to walk
away from non-profitable business in this highly price sensitive sector. More
than offsetting this, we have seen strong growth of 11% in the higher margin
regulated/less regulated markets in HY24.

 

Billi (previously PFS) continues to report growth, up 3.7% at CER to £22.2m
(AER: 0.0% to £21.4m). As expected, this is running below double digit growth
in the first half year, following on from a strong start to HY23, and ahead of
new product introductions and the push into Europe. Both of which are expected
to drive higher growth levels in the second half of the year.

 

Our Consumer Goods division has seen a small decrease in the first six months,
down (1.4)% at £14.5m at CER (AER: (3.4)% to £14.2m) as ongoing
restructuring activities have continued (see note 16). Looking ahead, actions
taken will see this part of the Group able to focus more effectively on its
core higher margin growth areas.

 

Trading profit

 

The Group has performed well at a gross margin level, with a strong increase
of 320bps to 40.0% (AER: 39.9%; HY23: 36.8%) and maintaining margins at FY23
levels, despite lower seasonal trading levels in the first half of the year.
Reflecting the increases in both trading and margin, gross profit of £26.9m
is 12.6% up at CER (AER: 10.5% up at £26.4m; HY23: £23.9m).

 

Regionally, our Consumer Goods division is showing the biggest improvement in
gross margin with a 740bps increase on HY23 at CER (AER: 730bps). This is
predominantly due to an improved sales mix, with a greater degree of higher
margin sales to key OEMs and lower online trading, improved overhead recovery
and the positive impact of sale price increases secured over the last 12
months.

 

In Kettle Controls GP% has increased 100bps to 38.2% (HY23: 37.2%), largely
reflecting the positive mix shift to the regulated/less regulated sector. Our
Billi division continues to report the highest gross margin in the Group, with
gross margin increasing by a further 280bps to 49.1% at CER (AER: 49.5%; HY23:
46.3%) as higher margin sales in the UK part of the business continue to grow.

 

Net overhead and distribution costs are running ahead of the prior half year
at £13.9m at CER (AER: £13.6m; HY23: £12.0m) as a result of additional
costs in Billi UK (annualisation of investments made in FY23), higher freight
costs due to the issues in the Middle East, increased advertising and
promotional spend to support online sales in the Consumer Goods division and
the impact of inflation.

 

Despite the increase in overheads, operating profits at CER remain 9.2% up at
£13.0m (AER: 7.6% up to £12.8m) HY23: £11.9m) as the positive impacts at
the gross profit level more than offset the increased overhead and
distribution costs.

 

The Group's adjusted EBITDA margin remains strong at 25.1% at CER (AER: 25.3%;
HY23: 24.0%) reflecting the robust underlying profitability of the Group.

 

Reflecting all of the commentary above and the impact of finance costs, we
have seen a strong increase in adjusted profit before tax, up 15.9% to £8.0m
at CER (AER: £7.8m; HY23: £6.9m).

 

Finance costs

 

Finance costs remain in line with the prior half year at £5.0m (HY23:
£5.0m). We expect costs to be lower in the second half of the year due to the
significant reduction in gross debt following on from the part repayment of
the RCF facility of £9.0m in June, in addition to the ongoing amortising term
loan repayments of £3.6m per quarter.

 

Lower net debt leverage, has also brought the Group into a lower interest rate
ratchet for the remainder of the year, decreasing the interest margin on the
Group's facilities by 50bps to 2.35%.

 

Adjusting items from continuing operations

 

As announced in our FY23 presentation and as part of the Group's subsequent
updates to the market, the restructuring and rebasing of the business has
continued in 2024 to allow us to build strong foundations to support the
Group's medium-term growth opportunities.

 

A key part of this process has been the ongoing commercial review of product
lines/groups (predominantly within the Consumer Goods division) with the
intention of providing the business with the flexibility to selectively invest
time and resources in those projects with higher returns. As a result of this
process, the business has approved the cessation of a number of product
lines/groups and associated capital development projects, which has resulted
in the impairment of certain items on the balance sheet including capital
development assets, stock and some licensing debtors.

 

As a result of these activities, in continuing operations the Group has
reported non-recurring adjusting items of £10.9m for the first six months of
the year (HY23: £1.8m) (see note 16).

 

The largest element of these costs relates to impairments in our Consumer
Goods division of £5.8m, including tooling/intangibles, inventories and
licensing agreements associated with product lines/groups where the Group does
not intend to place further commercial focus or allocate resources. These
decisions have been made based on the level of additional investment in both
time and resources required to ensure specific product lines/groups can be
successfully marketed, including the provision of suitable marketing and
promotional strategies, versus the expected timing and profitability of that
product line/group. Additional personnel costs of £0.6m, relating to the
restructuring of the Consumer Goods division have also been incurred in the
period.

 

Non-recurring adjusting items have been recognised in our Kettle Controls
division of £1.2m. Certain Kettle Controls capital expenditure projects were
deferred to allow the business to retain additional cash within the group and
reduce net debt levels. This timing change has resulted in the £0.8m
impairment of specific fixed term licensing debtors that related to this
technology. Restructuring costs related to the announced part-closure of our
Ramsey manufacturing site totalled £0.4m.

 

Central restructuring costs of £0.2m (HY23: £nil) relate to personnel
changes.

 

The £3.1m of settlements relate predominantly to the Group being in the final
stages of negotiating a commercial settlement with one of its key OEM
customers. The Group expect this process to be completed in the coming weeks,
leading to an estimated settlement amount of £2.2m. We have accrued for this
amount within the 30 June 2024 balance sheet as an adjusting post balance
sheet event for HY24. As this is a non-recurring and material amount, this has
been presented as an adjusting item in the HY24 income statement. The other
£0.9m largely relates to a final settlement agreement with all parties to the
LAICA acquisition, regarding the transfer of a Taiwanese property.

 

Adjusting items from discontinued operations

 

Following a comprehensive review of the Group's business unit Halopure
(previously part of our PFS division), it was concluded that the Group would
look to dispose of this business. Disposal is expected to be via sale at a
nominal value in the second half of the year. The net assets of the business
have been reclassified as assets held for sale in the Group's balance sheet
and have been impaired by £2.3m to £nil, reflecting the minimal expected
fair value less costs to sell on disposal. This number will continue to be
reviewed ahead of eventual sale, but is not expected to change significantly.
In addition to this, we have also recognised £0.2m (HY23: £nil) of
redundancy costs.

 

Cash flow

 

The Group has maintained consistently high operating cash generation, with a
strong adjusted operating cash conversion ratio of 115.4% in the current
period (HY23: 98.7%; FY23: 106.4%).

 

Ongoing improvements in working capital management have reduced net working
capital by a further £2.8m in the first half year. Reflecting our success in
this area, working capital as a % of sales has reduced significantly to 7.6%
(FY23: 16.7%). A measured and careful deceleration of organic capital
expenditure has further aided cash conservation, leading to reduced investment
outflows of £3.9m (HY23: £6.5m).

 

Net proceeds from the reverse equity placing generated £8.4m of cash in the
first half of the year, allowing the part repayment of the Group's RCF. As at
30 June 2024, the Group has access to £9.0m of unutilised RCF facilities
(FY23: £nil), providing a much greater security and flexibility of funding.

 

Net debt and capital allocation

 

Prioritising cash generation and net debt reduction remains a top priority for
the Group. As a result of that focus, and reflecting all the successes
discussed above, the Group's net debt position (as defined in our banking
facility agreement), decreased by £14.9m to £68.8m (FY23: £83.7m).

 

Net debt leverage reduced significantly in the period, to 1.76x (FY23: 2.19x),
providing substantial headroom against a covenant of 2.75x. The Group
continues to prioritise cash retention and net debt leverage reduction in the
short term in line with its capital allocation framework. As a result of this
process, a target of initially reducing net debt leverage to 1.5x has been put
in place. After which, leverage appetite will remain at between 1.0x to 2.0x
for the medium term.

 

The Group has continued to work proactively with its banking partners to
enhance flexibility and security of funds within the existing agreement. Step
one of that process was the March 2024 normalisation of the Group's net debt
leverage covenant to 2.75x for the duration of the remaining facility
(previously: 2.25x). This has been followed up by the approval of a one year
extension on 11 September 2024, for the full £80m of RCF facility, providing
the Group with funding security out to 25 October 2026.

 

Looking ahead, the Group intends to initiate a full competitive refinancing
process in FY25 to provide appropriate cost effective and flexible funding to
support the Group's medium term investment driven growth aspirations.

 

 

Condensed INTERIM consolidated statement of comprehensive income

for the period ended 30 June 2024 (unaudited)

                                                                                        Period ended   Period ended

30 June 2024
30 June 2023
                                                                                                       Restated*
  Income statement                                                               Note   £000s          £000s
 Revenue - before adjusting items                                                       66,096         64,948
 Revenue - adjusting items                                                       16     (2,200)        -
 Revenue                                                                                63,896         64,948
 Cost of sales - before adjusting items                                                 (39,702)       (41,006)
 Cost of sales - adjusting items                                                 16     (1,062)        (66)
 Cost of sales                                                                          (40,764)       (41,072)
 Gross profit                                                                           23,132         23,876
 Distribution costs                                                                     (5,489)        (4,860)
 Administrative expenses - before adjusting items                                       (8,334)        (7,283)
 Administrative expenses - adjusting items                                       16     (8,415)        (1,829)
 Administrative expenses                                                                (16,749)       (9,112)
 Share of losses from joint ventures                                                    -              (25)
 Other operating income                                                                 194            135
 Operating profit                                                                       1,088          10,014
 Finance costs                                                                   4      (5,009)        (5,029)
 Finance income                                                                         91             67
 (Loss)/profit before taxation                                                          (3,830)        5,052
 Income tax expense                                                                     (1,200)        (1,109)
 (Loss)/profit from continuing operations                                               (5,030)        3,943
 Loss from discontinued operations - before adjusting items                      15     (245)          (116)
 Loss from discontinued operations - adjusting items                             15/16  (2,494)        -
 Loss from discontinued operations                                               15     (2,739)        (116)
 (Loss)/profit for the period                                                           (7,769)        3,827

 Other comprehensive income
 (Loss)/profit for the period                                                           (7,769)        3,827
 Items that may be reclassified to profit or loss
 Exchange differences on translation of foreign operations                              (1,035)        (794)
 Exchange differences on translation of discontinued operation                          (42)           (177)
  Total comprehensive (expense)/income                                                  (8,846)        2,856

 (Loss)/profit for the period attributable to:
 Equity holders of the Company                                                          (7,796)        3,856
 Non-controlling interests                                                              27             (29)
                                                                                        (7,769)        3,827
 Total comprehensive (expense)/income for the period attributable to:
 Equity holders of the Company                                                          (8,858)        2,900
 Non-controlling interests                                                              12             (44)
                                                                                        (8,846)        2,856
 Total comprehensive (expense)/income for the period attributable to Equity
 holders of the Company arises from:
 Continuing operations                                                                  (6,077)        3,193
 Discontinued operations                                                         15     (2,781)        (293)
                                                                                        (8,858)        2,900

* Prior period numbers have been restated as a result of discontinued
operations, see note 15

Condensed INTERIM consolidated statement of comprehensive income

for the period ended 30 June 2024 (unaudited) (continued)

                                                                         Period ended   Period ended

30 June 2024
30 June 2023
                                                                   Note                 Restated*
 (Loss)/earnings per share (pence) from continuing operations
 Basic                                                             5     (2.3)          1.8
 Diluted                                                           5     (2.3)          1.8
 (Loss)/earnings per share (pence)
 Basic                                                             5     (3.5)          1.8
 Diluted                                                           5     (3.5)          1.7

 

* Prior period numbers have been restated as a result of discontinued
operations, see note 15

 

 

Condensed INTERIM consolidated balance sheet

as at 30 June 2024 (unaudited)

 

                                                   Note  As at          (audited)

As at
                                                         30 June 2024

                                                                        31 December 2023
 ASSETS                                                  £000s          £000s
 Non-current assets
 Intangible assets                                 6     68,409         73,409
 Property, plant and equipment                     7     44,231         46,215
 Deferred tax asset                                      922            957
 Investments in joint ventures                           1              1
 Net investments in finance leases                       -              11
 Total non-current assets                                113,563        120,593
 Current assets
 Inventories                                       8     27,593         25,440
 Trade and other receivables                       9     20,816         27,713
 Current income tax receivable                           354            220
 Cash and cash equivalents                               19,960         20,114
                                                         68,723         73,487
 Assets classified held for sale                   15    399            -
 Total current assets                                    69,122         73,487

 Total assets                                            182,685        194,080

 EQUITY AND LIABILITIES
 Equity
 Share capital and share premium                         32,002         23,642
 Share based payment reserve                             126            572
 Retained earnings                                       9,879          18,167
 Non-controlling interests                               665            653
 Total equity                                            42,672         43,034

 Current liabilities
 Trade and other payables                                31,365         27,165
 Borrowings                                        10    16,326         16,062
 Future lease liabilities                                1,217          1,218
 Current income tax liabilities                          2,113          2,074
 Liabilities associated with assets held for sale  15    826            -
 Total current liabilities                               51,847         46,519
 Non-current liabilities
 Future lease liabilities                                3,081          3,592
 Deferred tax liability                                  10,145         10,304
 Borrowings                                        10    74,169         89,743
 Post-employment benefits                                771            888
 Total non-current liabilities                           88,166         104,527
 Total liabilities                                       140,013        151,046

 Total equity and liabilities                            182,685        194,080

 

Condensed INTERIM consolidated statement of changes in equity

as at 30 June 2024 (unaudited)

 

                                                               Share capital and share premium  Share-based payment reserve  Retained earnings  Total equity attributable to owners  Non-controlling interests  Total equity
                                                               £000s                            £000s                        £000s              £000s                                £000s                      £000s
 Balance at 1 January 2023                                     23,861                           202                          12,479             36,542                               707                        37,249
 Profit/(loss) for the period                                  -                                -                            3,856              3,856                                (29)                       3,827
 Other comprehensive expense                                   -                                -                            (956)              (956)                                (15)                       (971)
 Total comprehensive income/(expense) for the period           -                                -                            2,900              2,900                                (44)                       2,856
 Transfers between reserves                                    -                                (47)                         10                 (37)                                 -                          (37)
 Transaction costs                                             (219)                            -                            -                  (219)                                -                          (219)
 Share-based payment transactions                              -                                86                           -                  86                                   -                          86
 Total transactions with owners recognised directly in equity  (219)                            39                           10                 (170)                                -                          (170)
 Other transactions recognised directly in equity              -                                31                           (64)               (33)                                 -                          (33)
 Balance at 30 June 2023                                       23,642                           272                          15,325             39,239                               663                        39,902

 Balance at 1 January 2024                                     23,642                           572                          18,167             42,381                               653                        43,034
 (Loss)/profit for the period                                  -                                -                            (7,796)            (7,796)                              27                         (7,769)
 Other comprehensive expense                                   -                                -                            (1,062)            (1,062)                              (15)                       (1,077)
 Total comprehensive (expense)/income for the period           -                                -                            (8,858)            (8,858)                              12                         (8,846)
 Transfers between reserves                                    2                                (572)                        570                -                                    -                          -
 Issue of shares                                               8,748                            -                            -                  8,748                                -                          8,748
 Transaction costs                                             (390)                            -                            -                  (390)                                -                          (390)
 Share-based payment transactions                              -                                129                          -                  129                                  -                          129
 Total transactions with owners recognised directly in equity  8,360                            (443)                        570                8,487                                -                          8,487
 Other transactions recognised directly in equity              -                                (3)                          -                  (3)                                  -                          (3)
 Balance at 30 June 2024                                       32,002                           126                          9,879              42,007                               665                        42,672

 

 

 

 

Condensed INTERIM consolidated cash flow statement

for the PERIOD ended 30 June 2024 (unaudited)

 

                                                            Period ended            Period ended
                                                            30 June 2024            30 June 2023
                                                            Note          £000s     £000s
 Cash flows from operating activities
 Cash generated from operations                             13(a)         17,940    14,443
 Tax paid                                                                 (1,365)   (1,327)
 Net cash generated from operating activities                             16,575    13,116

 Cash flows from investing activities
 Purchase of property, plant and equipment                                (1,522)   (3,338)
 Capitalised development costs                              6             (2,068)   (2,747)
 Earnout payments regarding the acquisition of LAICA                      -         (7,499)
 Consideration refunded regarding the acquisition of Billi                -         1,046
 Purchase of other intangibles                              6             (321)     (463)
 Finance income                                                           91        65
 Net cash used in investing activities                                    (3,820)   (12,936)

 Cash flows from financing activities
 Repayments of non-current borrowings                       13(b)         (15,550)  (3,661)
 Finance costs paid                                                       (4,645)   (4,358)
 Principal elements of lease payments                                     (849)     (489)
 Net proceeds from issue of new shares                                    8,418     -
 Net cash used in financing activities                                    (12,626)  (8,508)

 Net increase/(decrease) in cash and cash equivalents                     129       (8,328)
 Cash and cash equivalents at the beginning of the period                 20,114    30,443
 Effects of foreign exchange on cash and cash equivalents                 (281)     (684)
 Cash and cash equivalents at the end of the period                       19,962    21,431

 

Cash and cash equivalents at the end of the period include £2k (HY23: £145k)
relating to discontinued operations and included in assets held for sale.

 

 

Notes to the condensed INTERIM cONSOLIDATED financial statements

for the PERIOD ended 30 June 2024 (unaudited)

 

1. Basis of preparation

These condensed consolidated interim financial statements have been prepared
in accordance with IAS 34 "Interim Financial Reporting". They do not include
all the information required for a complete set of financial statements
prepared in accordance with International Financial Reporting Standards as
adopted by the European Union. However, explanatory notes are included to
explain events and transactions that are significant to an understanding of
the changes in the Group's financial position and its financial performance
compared with the comparative periods ended 31 December 2023 and 30 June 2023.
These interim financial statements should be read in conjunction with the last
annual consolidated financial statements as at 31 December 2023.

 

The Group's annual financial statements are prepared in accordance with IFRS
Accounting Standards ("IFRS") and International Financial Reporting Standards
Interpretation Committee ("IFRS IC") interpretations as adopted by the
European Union. The interim financial statements have been prepared in
accordance with the accounting policies set out in the Group's Annual Report
and Accounts for the year ended 31 December 2023, which is available at
www.strixplc.com (http://www.strixplc.com) . The comparative figures for the
financial year ended 31 December 2023 have been extracted from the full Annual
Report and Accounts for that financial year.  Those accounts have been
reported on by the Company's auditor.  The Independent Auditor's report was
unqualified. These condensed consolidated interim financial statements are
unaudited.

 

At the date of approval of the interim financial statements, there are no new
standards and interpretations which are relevant to the Group which were in
issue but not yet effective.

 

Non-current assets held for sale and discontinued operations

 

Non-current assets (or disposal groups) are classified as assets held for sale
when their carrying amount is to be recovered principally through a sale
transaction and a sale is considered highly probable. They are measured at the
lower of carrying amount and fair value less costs to sell, with the exception
of assets which are scoped out

of the measurement requirements of IFRS 5 'Non-current assets held for sale
and discontinued operations', for example financial assets, which continue to
be measured in accordance with IFRS 9 'Financial instruments'.

 

Where the carrying amount of a non-current asset or disposal group held for
sale exceeds its fair value less costs to sell, a loss is recognised. This is
allocated firstly against any goodwill attributable to the disposal group, and
then to other non-current assets in the disposal group that are in scope of
IFRS 5's measurement requirements. Any excess loss remaining is recognised
against the remaining assets of the disposal group as a whole.

 

A component of the Group that is held for sale or disposed of is presented as
a discontinued operation either when it is a subsidiary acquired exclusively
with a view to resale; or it represents, or is part of a coordinated plan to
dispose of, a separate major line of business or geographical area of
operations. The net results of discontinued operations are presented
separately in the Group income statement (and the comparatives restated).

 

 

Going concern

These interim financial statements have been prepared on the going concern
basis. The Directors have made enquiries to assess the appropriateness of
continuing to adopt the going concern basis.

 

In making this assessment they have considered:

 

 ·             The current and historic trading and profitability performance of the Group;
 ·             Income statement and cash flow forecasts for the period to 31 December 2025,
               including current and forecast debt covenant headroom; and
 ·             The current financial position of the Group, including (i) cash and cash
               equivalents balances of £20.0m (FY23: £20.1m) and (ii) undrawn and
               accessible RCF facilities of £9.0m (FY23: £nil)

 

Based on these considerations, the Directors have concluded that there is a
reasonable expectation that the Company and the Group have adequate resources
to continue in operational existence for the foreseeable future. The key
entities in the Group have traded profitably, excluding non-cash adjusted
items, for an extended period of time. As a result, the Directors continue to
adopt the going concern basis of accounting in preparing the interim financial
statements and consider there are no material uncertainties about the Group's
ability to continue as a going concern.

 

Seasonality of operations

The Group's revenue and profit after tax is subject to a degree of seasonality
due to the occurrence of the Chinese New Year public holiday during the first
half of the year and the seasonality of small domestic appliance markets. In
the financial year ended 31 December 2023, 45% (FY22: 42%) of the Group's
revenue and 24% (FY22: 37%) of the Group's profit after tax accumulated in the
first half of the year.

2. Critical accounting judgements and estimates

In the application of the Group's accounting policies, the Directors are
required to make judgements (other than those involving estimations) that have
a significant impact on the amounts recognised and to make estimates and
assumptions about the carrying amounts of assets and liabilities that are not
readily apparent from other sources. The estimates and associated assumptions
are based on historical experience and other factors that are considered to be
relevant. Actual results may differ from these estimates.

 

In preparing these condensed consolidated interim financial statements, the
significant judgements made by management in applying the Group's accounting
policies and the key sources of estimation uncertainty include those disclosed
in the consolidated financial statements for the year ended 31 December 2023.

 

Alternative performance measures (APMs) - Adjusting items

 

Management and the Board consider the quantitative and qualitative factors in
classifying items as adjusting items and exercise judgement in determining the
adjustments to apply to IFRS measures. This assessment covers the nature of
the item, cause of occurrence, frequency, predictability of occurrence of the
item or related event, and the scale of the impact of that item on reported
performance.

 

For the six months to 30 June 2024, the presentation as discontinued
operations and the fair value of assets being held for sale in relation to
discontinued operations is a new key judgement area, due to the planned
disposal of Halosource (see note 15). We have assessed fair value less costs
to sell to be minimal, due to the nominal expected sales price and therefore
have impaired all related non-current assets to £nil, excluding lease ROU
assets. We consider Halosource to be a separate major line of business, as
this represents a discrete business line for the Group, that operates outside
of our normal markets in the industrial farming space, with exclusive
manufacturing facilities located in Shanghai and a separate workforce.
Halosource was the first acquisition that the Group made and we recognise that
the underlying trading results of this business are therefore of specific and
greater interest to stakeholders, notwithstanding its relatively low level of
trading in the period.

 

2. Critical accounting judgements and estimates (continued)

Alternative performance measures (APMs) - Adjusting items (continued)

 

The ongoing restructuring and rebasing activities undertaken in HY24, have
also led to additional new judgements and estimates being made with regards to
the impact of the de-prioritisation of specific product lines & groups,
predominantly within the Group's Consumer Goods division. A key area of focus
being the estimation of the fair value of underlying assets, and their related
impairment in the 30 June 2024 balance sheet (see note 16). Creditors relating
to settlement claims have also been recognised in the 30 June 2024 balance
sheet where we consider that the business has a constructive obligation to pay
monies over to third parties at the balance sheet date, to the extent that
amounts are considered to be reasonably certain.

 

3. SEGMENTAL REPORTING

 

Management has determined the operating segments based on the operating
reports reviewed by the Board of Directors that are used to assess both
performance and strategic decisions. Management has identified that the Board
of Directors is the chief operating decision maker in accordance with the
requirements of IFRS 8 'Operating segments'.

 

The Group's activities consist of the design, manufacture and sale of
thermostatic controls, cordless interfaces, and other products such as water
dispensers, jugs and filters, water heating and temperature control, steam
management, water filtration and small household appliances for personal
health and wellness, primarily to Original Equipment Manufacturers ("OEMs"),
commercial and residential customers based in China, Italy, Australia, New
Zealand and the United Kingdom.

 

The Board of Directors has identified 3 reportable segments from a product
perspective, namely: Kettle Controls, Billi (previously classified as Premium
Filtration Systems), and Consumer Goods (made up of water products and
appliances).

 

The Board of Directors primarily uses a measure of gross profit to assess the
performance of the operating segments, broken down into revenue and cost of
sales for each respective segment which is reported to them on a monthly
basis. Information about segment revenue, cost of sales and gross profit is
disclosed below.

 

 

                Reported Results
                Period ended 30 June 2024
                (£000s)
                Kettle Controls  Billi     Consumer Goods  Total
 Revenue        28,322           21,364    14,210          63,896
 Cost of sales  (19,078)         (10,823)  (10,863)        (40,764)
 Gross profit   9,244            10,541    3,347           23,132
                Period ended 30 June 2023
                (£000s)
                Kettle Controls  Billi     Consumer Goods  Total
 Revenue        28,819           21,468    14,661          64,948
 Cost of sales  (18,127)         (11,515)  (11,430)        (41,072)
 Gross profit   10,692           9,953     3,231           23,876

 

 

 

3. SEGMENTAL REPORTING (continued)

 

                Adjusted Results
                Period ended 30 June 2024
                (£000s)
                Kettle Controls  Billi     Consumer Goods  Total
 Revenue        30,522           21,364    14,210          66,096
 Cost of sales  (18,855)         (10,823)  (10,024)        (39,702)
 Gross profit   11,667           10,541    4,186           26,394
                Period ended 30 June 2023
                (£000s)
                Kettle Controls  Billi     Consumer Goods  Total
 Revenue        28,819           21,468    14,661          64,948
 Cost of sales  (18,084)         (11,518)  (11,404)        (41,006)
 Gross profit   10,735           9,950     3,257           23,942

 

Results from discontinued operations are not included in these numbers and
were previously reported under Billi.

Below is the geographical analysis of adjusted revenue from external
customers.

            Period ended   Period ended

30 June 2024
30 June 2023
 Australia  14,199         14,490
 China      28,455         27,119
 Italy      6,177          6,777
 UK         8,141          7,477
 Others     9,124          9,085
 Total      66,096         64,948

 

Assets and liabilities

No analysis of the assets and liabilities of each operating segment is
provided to the Board of Directors as part of monthly management reporting.
Therefore, no analysis of segmented assets or liabilities is disclosed in this
note.

 

 

3. SEGMENTAL REPORTING (continued)

Non-current assets (i) attributed to country of domicile and (ii) attributable
to all other foreign countries

In accordance with IFRS 8, the following table discloses the non-current
assets located in both the Company's country of domicile (the Isle of Man) and
foreign countries, primarily China, Italy Australia, New Zealand, and the
United Kingdom where the Group's main principle operating subsidiaries are
domiciled.

 

                                30 June  31 December 2023

                                2024
                                £000s    £000s
 Country of domicile
 Intangible assets              11,391   13,084
 Property, plant and equipment  2,350    2,599
 Total country of domicile      13,741   15,683
 Foreign countries
 Intangible assets              57,018   60,325
 Property, plant and equipment  41,881   43,616
 Total foreign countries        98,899   103,941

 Total                          112,640  119,624

 

Major customers

In the first half of 2024, no customer individually accounted for at least 10%
of total revenues (HY23: one customer). The revenues relating to this customer
in 6 months ended 30 June 2023 were £6.9m.

 

4. finance costs

                           Period ended   Period ended

30 June 2024
30 June 2023
                           £000s          £000s
 Letter of credit charges  80             89
 Lease liability interest  90             75
 Borrowing costs           4,839          4,865
 Total finance costs       5,009          5,029

 

Further information about the Group's borrowings is provided in note 10.

Results from discontinued operations are not included in these numbers.

5. (LOSS)/Earnings per share

The calculation of basic and diluted (loss)/earnings per share is based on the
following data.

 

                                                                                 Period ended 30 June 2024
                                                                                 Continuing operations           Discontinued operations           Total
 Loss (£000s)
 Loss for the purpose of basic and diluted earnings per share                    (5,057)                         (2,739)                           (7,796)
 Number of shares (000s)
 Weighted average number of shares for the purposes of basic earnings per share      219,933                              219,933                  219,933
 Weighted average dilutive effect of conditional share awards                             4,654                                4,654                  4,654
 Weighted average number of shares for the purposes of diluted earnings per           224,587                             224,587                  224,587
 share (000s)
 Loss per ordinary share (pence)
 Basic loss per ordinary share                                                   (2.3)                           (1.2)                             (3.5)
 Diluted loss per ordinary share                                                 (2.3)                           (1.2)                             (3.5)
 Adjusted earnings/(loss) per ordinary share (pence)
 Basic adjusted earnings/(loss) per ordinary share                                            2.9                (0.1)                             2.8
 Diluted adjusted earnings/(loss) per ordinary share                                           2.9               (0.1)                             2.8

 

The weighted average dilutive effect of conditional share awards of 4,653,581
are not included in the weighted average calculation for diluted loss per
ordinary share for HY24 because they are anti-dilutive since there is a loss
after tax. These were however considered for diluted adjusted earnings per
ordinary share.

 

 

 

5. (LOSS)/Earnings per share (continued)

The calculation of HY24 basic and diluted adjusted earnings per share is based
on the following data:

 

                                                                              Period ended 30 June 2024
                                                                              Continuing operations          Discontinued operations                         Total
                                                                              £000s                          £000s                                           £000s
 Loss for the period                                                          (5,057)                        (2,739)                                         (7,796)
 Add back adjusting items in revenue:                                    (A)  2,200                          -                                               2,200

 Add back adjusting items in cost of sales:
 Restructuring/rebasing                                                               1,062                                  2                                       1,064
                                                                         (B)          1,062                                   2                                      1,064
 Add back adjusting items in administrative expenses:
 Restructuring/rebasing                                                               6,716                               2,492                              9208
 Mergers and acquisitions                                                                   27                                    -                                       27
 Settlements                                                                               914                                    -                                      914
 Amortisation charges on acquired intangible assets                                       629                                     -                                      629
 Share based payments                                                                      129                                    -                                      129
                                                                         (C)           8,415                               2,492                                  10,907
 Deduct adjusting items in taxation credits:
 Deferred taxation credits relating to amortisation charges on acquired       (150)                                          -                               (150)
 intangible assets
                                                                         (D)  (150)                           -                                              (150)
 Total adjusting items (A+B+C+D)                                                    11,527                                2,494                                       14,021
 Adjusted earnings/(loss)                                                             6,470                  (245)                                                     6,225

 

 

 

5. (LOSS)/Earnings per share (continued)

The calculation of HY23 basic and diluted earnings per share is based on the
following data.

( )

                                                                                 Period ended 30 June 2023
                                                                                 Continuing operations             Discontinued operations         Total
 Earnings (£000s)
 Earnings/(loss) for the purpose of basic and diluted earnings per share                 3,972                     (116)                                    3,856
 Number of shares (000s)
 Weighted average number of shares for the purposes of basic earnings per share      218,712                               218,712                    218,712
 Weighted average dilutive effect of conditional share awards                             2,578                                 2,578                       2,578
 Weighted average number of shares for the purposes of diluted earnings per          221,290                               221,290                     221,290
 share (000s)
 Earnings per ordinary share (pence)
 Basic earnings per ordinary share                                                              1.8                (0.1)                                       1.8
 Diluted earnings per ordinary share                                                            1.8                (0.1)                                        1.7
 Adjusted earnings per ordinary share (pence)
 Basic adjusted earnings per ordinary share                                                     2.7                (0.1)                                        2.6
 Diluted adjusted earnings per ordinary share                                                   2.7                (0.1)                                        2.6

 

The calculation of HY23 basic and diluted adjusted earnings per share is based
on the following data:

( )

                                                       Period ended 30 June 2023
                                                       Continuing operations                  Discontinued operations                               Total
                                                       £000s                                  £000s                                                 £000s
 Profit/(loss) for the period                                     3,972                       (116)                                                           3,856
 Add back adjusting items in cost of sales:
 Restructuring/rebasing                                                 66                                           -                                           66
 (A)                                                                     66                                          -                                             66
 Add back adjusting items in administrative expenses:
 Restructuring/rebasing                                                  39                                           -                                            39
 Mergers and acquisitions                                         1,704                                               -                                       1,704
 Share based payments                                                   86                                           -                                             86
 (B)                                                              1,829                                              -                                        1,829
 Total adjusting items (A+B)                                      1,895                                              -                                        1,895
 Adjusted earnings/(loss)                                         5,867                       (116)                                                           5,751

( )

The denominators used to calculate both basic adjusted and diluted adjusted
earnings per share are the same as those shown above.

 

 

6. Intangible assetS

                                       Development costs               Software                        Intellectual property           Customer relationships       Brands                              Goodwill                            Intangible assets under construction  Total
 Cost                                  £000s                           £000s                           £000s                           £000s                        £000s                               £000s                               £000s                                 £000s
 Balance at 1 January 2023             19,428                          4,452                           1,482                           18,549                       19,785                              20,067                               103                                  83,866
 Additions                             2,747                           114                             223                             70                              -                                    -                                142                                  3,296
 Transfers                                -                                5                           21                                 -                           -                                      -                               (26)                                   -
 Disposals                             (501)                            (50)                              -                                 -                            -                                    -                                    -                                  (551)
 Effect of movement in exchange rates  39                              53                              4                                (220)                       (556)                               (487)                               (9)                                   (1,176)
 Balance at 30 June 2023                21,713                         4,574                           1,730                           18,399                       19,229                              19,580                              210                                   85,435
 Balance at 1 January 2024*            22,742                          4,848                           1,950                           18,222                       19,674                              19,370                              329                                   87,135
 Additions                             2,068                           148                             112                                -                            -                                    -                                61                                   2,389
 Transfers                             (123)                           389                             50                                -                              -                                     -                             (316)                                      -
 Assets held for sale                  (2,033)                         (50)                            -                               -                            -                                   (59)                                -                                     (2,142)
 Effect of movement in exchange rates              (33)                              (1)                           (12)                          (118)                        (164)                               (333)                                     1                               (660)
 Balance at 30 June 2024               22,621                          5,334                           2,100                           18,104                       19,510                                  18,978                          75                                    86,722
 Amortisation and impairment
 Balance at 1 January 2023             7,716                           1,817                            256                              703                           -                                    -                                  -                                  10,492
 Amortisation charge for the period    749                             318                              60                               104                               -                                -                                    -                                1,231
 Disposals                              (187)                           (47)                                -                            -                             -                                     -                                 -                                  (234)
 Effect of movement in exchange rates  246                              (29)                           11                               (292)                           -                               -                                       -                                 (64)
 Balance at 30 June 2023               8,524                           2,059                            327                             515                           -                                 -                                      -                                  11,425
 Balance at 1 January 2024*            9,066                            2,406                           408                             1,846                             -                                       -                                 -                             13,726
 Amortisation charge for the period               684                             365                                52                           629                              -                                   -                                   -                              1,730
 Impairment                             2,866                             -                             298                               -                          -                                  325                                     -                                 3,489
 Assets held for sale                  (542)                           (41)                            -                               -                            -                                   -                                   -                                     (583)
 Effect of movement in exchange rates                (6)                             (1)                             (6)                           (36)                            -                                   -                                   -                                  (49)
 Balance at 30 June 2024                12,068                         2,729                            752                            2,439                           -                                325                                      -                                 18,313
 Net book value
 At 30 June 2023                       13,189                          2,515                            1,403                           17,884                      19,229                              19,580                              210                                    74,010
 At 1 January 2024*                    13,676                          2,442                           1,542                           16,376                       19,674                              19,370                              329                                   73,409
 At 30 June 2024                       10,553                          2,605                            1,348                          15,665                       19,510                              18,653                              75                                    68,409

 

*Equal to 31 December 2023 values

 

Amortisation charges for continuing operations allocated to cost of sales are
£0.8m (HY23: £0.9m) and administrative expenses £0.8m (HY23: £0.2m).

 

Amortisation charges for discontinued operations allocated to cost of sales
are £0.1m (HY23: £0.1m) and administrative expenses £nil (HY23: £nil).

 

There were no reversals of prior year impairments during the period (HY23:
none).

 

 

                                       Plant & machinery                     Fixtures, fittings & equipment      Motor vehicles                    Production tools                            Land & Buildings                          Right-of-use assets               Point of use dispensers               Assets under construction                 Total
 Cost                                  £000s                                 £000s                               £000s                             £000s                                       £000s                                    £000s                                                                    £000s                                     £000s
 Balance at 1 January 2023             29,988                                8,124                                      375                             13,693                                      20,690                                   8,678                             1,430                                  2,247                                 85,225
 Additions                                             -                               58                                    6                                      -                                       39                                   611                                  66                               1,036                                   1,816
 Transfers                                       593                                 355                                  10                                  509                                           81                                       -                                  -                           (1,548)                                            -
 Disposals                                    (221)                               (345)                               (56)                                   (33)                                             -                                  (23)                                   -                                 (12)                                 (690)
 Effect of movement in exchange rates            (86)                              (157)                               (15)                                139                                 7                                              (332)                                121                                   (76)                                  (399)
 Balance at 30 June 2023                    30,274                                8,035                                320                              14,308                                      20,817                                   8,934                             1,617                                  1,647                                 85,952
 Balance at 1 January 2024*               30,530                                 8,315                                 289                              14,272                                      21,012                                   9,573                              1,553                                 1,791                                 87,335
 Additions                                       106                                    68                                19                                   24                                          66                                   475                                113                                   909                                   1,780
 Transfers                                        239                               103                                      -                               230                                              -                                      -                                  -                            (572)                                            -
 Disposals                                       (23)                                 (54)                               (3)                                      -                                           -                                 (57)                                   -                                     -                                 (137)
 Assets held for sale                   (112)                                (222)                                -                                (38)                                        (51)                                      (486)                               -                                   (8)                                        (917)
 Effect of movement in exchange rates           (140)                                 (30)                              (2)                                    (4)                                       (16)                                   (92)                                  -                                    (3)                                (287)
 Balance at 30 June 2024                    30,600                               8,180                                 303                              14,484                                      21,011                                   9,413                              1,666                                 2,117                                 87,774
 Depreciation and impairment
 Balance at 1 January 2023                 15,775                                 4,604                                331                             11,049                                            978                                 5,053                                    71                                      -                             37,861
 Depreciation charge for the period             812                                        483                                  4                                   312                                         225                                   607                                162                                       -                               2,605
 Disposals                                     (196)                              (206)                                (39)                                  (26)                                              -                                  (3)                                   -                                     -                               (470)
 Effect of movement in exchange rates         (116)                              (223)                                 (24)                                  123                                      12                                      (164)                                  (4)                                 57                                   (339)
 Balance at 30 June 2023                    16,275                                 4,658                               272                             11,458                                          1,215                               5,493                                   229                                    57                               39,657
 Balance at 1 January 2024*               17,106                                 5,265                                  205                              11,640                                        1,422                                5,063                                  419                                       -                               41,120
 Depreciation charge for the period            721                                   487                                    8                                 504                                        252                                    785                                204                                       -                                 2,961
 Disposals                                      (23)                                (54)                                     -                                     -                                           -                                (38)                                    -                                     -                                 (115)
 Impairment                             43                                   -                                       -                             -                                           -                                                     -                                  -                        391                                             434
 Assets held for sale                           (79)                         (202)                                          -                      (34)                                        (5)                                            (340)                                    -                                     -                                  (660)
 Effect of movement in exchange rates                 (122)                                 (23)                                (2)                                    (4)                                       (12)                                  (32)                                 (2)                                    -                                 (197)
 Balance at 30 June 2024               17,646                                5,473                               211                               12,106                                      1,657                                    5,438                              621                                      391                                     43,543
 Net book value
 At 30 June 2023                        13,999                                     3,377                                  48                               2,850                                     19,602                                   3,441                             1,388                                1,590                                  46,295
 At 1 January 2024*                    13,424                                3,050                               84                                2,632                                       19,590                                   4,510                              1,134                                 1,791                                     46,215
 At 30 June 2024                       12,954                                2,707                               92                                2,378                                       19,354                                   3,975                              1,045                                   1,726                                    44,231

7. Property, plant and equipment

 

 

*Equal to 31 December 2023 values.

 

Depreciation charges for continuing operations allocated to cost of sales are
£2.0m (HY23: £1.9m), distribution costs £0.2m (HY23: £0.1m), and
administrative expenses £0.7m (HY23: £0.5m).

 

Depreciation charges for discontinued operations allocated to cost of sales
are £66k (HY23: £42k), distribution costs £1k (HY23: £nil), and
administrative expenses £1k (HY23: £1k).

 

 

 

8. Inventories

                                      30 June  31 December 2023

                                      2024
                                      £000s    £000s
 Raw materials and consumables        9,539    9,444
 Finished goods and goods in transit  18,054   15,996
                                      27,593   25,440

 

 

The cost of inventories recognised as an expense and included in cost of sales
amounted to £24.8m (HY23: £24.5m). Included in this amount is adjusting
items from continuing operations of £0.8m arising from impairment due to
restructuring/rebasing activities (HY23: £nil) and £0.4m (HY23: £nil)
relating to discontinued operations.

 

9. Trade and other receivables

                                       30 June  31 December 2023

                                       2024
                                       £000s    £000s
 Amounts falling due within one year:
 Trade receivables                     16,256   19,914
 Loss allowance                        (204)    (222)
 Trade receivables - net               16,052   19,692
 Prepayments                           1,004    1,448
 Advance purchases of commodities      615      1,477
 VAT receivables                       1,963    1,399
 Other receivables                     1,182    3,697
                                       20,816   27,713

 

Adjusting items from continuing operations of £1.4m (HY23: £nil) relating to
the impairment of trade and other receivables were recognised in
administrative expenses in relation to restructuring/rebasing activities and
£0.3m (HY23: £nil) relating to discontinued operations.

Trade and other receivables carrying values are considered to be equivalent to
their fair values.

 

The advance purchase of commodities relates to a payment in advance to secure
the purchase of certain key commodities at an agreed price to mitigate the
commodity price risk.

10. Borrowings

                         30 June  31 December 2023

                         2024
                         £000s    £000s
 Current bank loans      16,326   16,062
 Non-current bank loans  74,169   89,743
                         90,495   105,805

 

Current and non-current borrowings are shown net of loan arrangement fees of
£1.0m (FY23: £1.0m) and £0.4m (FY23: £0.9m) respectively.

10. Borrowings (continued)

Net debt as defined in our banking facility agreement is £68.8m (FY23: 83.7m)
as it excludes accrued interest of £1.7m (FY23: £2.0m).

In March 2024, the Group received approval from its banking syndicate to
normalize its net debt leverage covenant to 2.75x (FY23: 2.25x). On 11
September 2024 a one-year extension was approved for the Group's £80m RCF
facility, taking maturity out to 25 October 2026 (FY23: 25 October 2025). In
HY24, the Group has taken a number of actions to prioritise cash generation
and conservation.

As a result of the actions taken, as at 30 June 2024 the Group has:

-       significantly improved facility headroom of £9.0m (FY23: £nil)

-       reduced net debt to £68.8m (FY23: £83.7m)

-       lowered net debt leverage to 1.76x (FY23: 2.19x), providing
substantial covenant headroom

-       reduced interest costs on borrowing by 50bps to a margin of
2.35% (previously: 2.85%)

All of the above, have led to a reduction in the Group's liquidity risk.

The fair values of the Group's financial instruments continue to be not
materially different from their carrying amounts.

 

11. CAPITAL Commitments

                                                                                 30 June  31 December 2023

                                                                                 2024
                                                                                 £000s    £000s
 Contracted for but not provided in the interim financial statements: Property,  1,934    245
 plant and equipment

 

The above commitments relate to production line automation in the Group's
factory in China in HY24 and FY23.

12. Dividends

As a result of the Group's publicly announced dividend pause during calendar
year 2024, no dividends have been paid or proposed in the period.

 

The aggregate amount of £7.1m for the proposed final dividend for FY22 was
paid on 11 August 2023 out of retained earnings at 31 December 2022. The
Directors also approved the payment of an interim dividend of 0.9p per share
on 9 October 2023. This was paid on 29 December 2023 but not recognised as a
liability in HY23.

 

 

 

 

13. Cash flow statement notes

a) Cash generated from operations

                                                                         Period ended   Period ended

30 June 2024
30 June 2023
                                                                         £000s          £000s
 Cash flows from operating activities
 Operating profit from continuing operations                             1,088          10,014
 Loss from discontinued operations before interest                       (2,733)        (114)
 Operating (loss)/profit                                                 (1,645)        9,900
 Adjustments for:
 Depreciation of property, plant and equipment (note 7)                  2,176          1,998
 Depreciation of right-of-use assets (note 7)                            785            607
 Amortisation of intangible assets (note 6)                              1,730          1,231
 Share of losses from joint ventures                                     -              25
 Impairment of intangible assets and PPE from continuing operations      3,923          -
 Impairment associated with discontinued operations (note 15)            2,292          -
 Profit on disposal of property, plant and equipment                     -              (6)
 Other non-cash flow items                                               5,429          (14)
 Share based payment transactions                                        129            86
 Net exchange differences                                                318            488
                                                                         15,137         14,315
 Changes in working capital:
 Increase in inventories                                                 (3,721)        (147)
 Decrease /(increase) in trade and other receivables                     3,731          (769)
 Increase in trade and other payables                                    2,793          1,044
 Cash generated from operations                                          17,940         14,443

 

Other non-cash flow items include inventory provision of £0.9m (HY23: £nil),
receivable write off of £1.8m (HY23: £nil), provision for settlements of
£3.1m (HY23: £nil), redundancy costs associated with discontinued operations
of £0.2m, reductions in warranty provision of £0.7m (HY23: £nil) and others
of £0.1m (HY23: £(14)k).

 

b) Movement in net debt

                                                                                                           Non-cash movements
                                              At 1 January 2024               Cash flows                   Currency movements                               Other movements                           Total                    Assets/liabilities held for sale                                                At 30 June 2024
                                              £000s                           £000s                        £000s                                            £000s                                     £000s                    £000s                                                                           £000s
 Borrowings, net of loan arrangement fees                (105,805)                       15,550                                   20                                          (260)                           (90,495)                                                -                                                (90,495)
 Lease liabilities                            (4,810)                         849                          59                                               (572)                                     (4,474)                      176                                                                          (4,298)
 Total liabilities from financing activities             (110,615)                       16,399                                   79                                          (832)                           (94,969)                                          176

                                                                                                                                                                                                                                                                                                                (94,793)
 Cash and cash equivalents                    20,114                          129                          (281)                                                -                                     19,962                                  (2)                                                                19,960
 Net debt                                     (90,501)                        16,528                       (202)                                            (832)                                     (75,007)                         174                                                                     (74,833)

Net debt as defined in our banking facility agreement is £68.8m (FY23:
£83.7m) as it excludes accrued interest of £1.7m and right-of-use lease
liabilities of £4.5m (FY23: accrued interest of £2.0m; right-of-use
liabilities of £4.8m).

14. SHARE BASED PAYMENTS

A summary of the share options awarded is shown in the table below.

                              Period ended      Period ended

30 June 2024
30 June 2023
                              Number of Shares  Number of Shares
 At 1 January                     4,221,520         1,654,667
 Granted during the period        2,196,397         2,533,414
 Exercised during the period  (209,890)         (3,448)
 Forfeited during the period  (891,203)         (208,456)
 As at 30 June                    5,316,824         3,976,177

15. DISCONTINUED OPERATIONS

On 16 May 2024, the Board of Directors approved the disposal of HaloSource
Water Purification Technology (Shanghai) Co. Ltd (known as HSS), a wholly
owned subsidiary. This was announced to the wider business in June 2024.
Following a commercial review, it was determined that the primary product line
of HSS, industrial scale water filtration branded as Halopure, does not align
commercially with the rest of the Group's main focus on smaller scale water
filtration products. The sale of HSS is expected to be completed within a year
from the reporting date. As at 30 June 2024, HSS was classified as a disposal
group held for sale and as a discontinued operation. Before classification as
discontinued, HSS formed part of our Premium Filtration Systems division,
which has been subsequently renamed as Billi (see note 3).

The results of HSS for the period ended are presented below:

                                                                                     Period ended                                        Period ended

30 June 2024
30 June 2023
  Trading results                                                                    £000s                                               £000s
 Revenue                                                                             95                                                  270
 Net expenses                                                                        (334)                                               (384)
 Operating profit                                                                    (239)                                               (114)
 Finance costs                                                                       (6)                                                 (2)
 Loss before taxation                                                                (245)                                               (116)
 Income tax expense                                                                                       -                                                  -
 Loss after taxation                                                                 (245)                                               (116)
 Impairment loss recognised after classification to held for sale (see note 16)                                (2,292)                   -
 Redundancy costs                                                                                              (202)                     -
 Adjusting items                                                                                               (2,494)                   -
 Loss from discontinued operations                                                                             (2,739)                   (116)

 

15. DISCONTINUED OPERATIONS (Continued)

The major classes of assets and liabilities of HSS classified as held for sale
as at 30 June are, as follows:

                                                            30 June 2024
                                                            £000s
 Assets
 Intangible fixed assets                                    -
 Property, plant and equipment                              146
 Net investments in finance leases                          11
 Inventories                                                -
 Trade and other receivables                                240
 Cash and cash equivalents                                  2
 Assets held for sale                                       399

 Liabilities
 Trade and other payables                                   (650)
 Future lease liabilities                                   (176)
 Liabilities directly associated with assets held for sale  (826)

 Net liabilities directly associated with disposal group    (427)

Included within the above are assets, which had a carrying value at point of
classification to assets held for sale of £2.3m (intangibles: £1.6m; PPE:
£0.1m; inventories: £0.4m and debtors: £0.3m). These have been subsequently
impaired to £nil in line with IFRS5 - Non-current Assets Held for Sale and
Discontinued Operations, to reflect the expected fair value less costs to sell
of the disposal group. Net intercompany creditor positions have been excluded
from the above analysis, as these will be finalised ahead of disposal.

 

The net cash flows incurred by HSS are, as follows:

                       Period ended                           Period ended

30 June 2024
30 June 2023
                       £000s                                  £000s
 Operating                            (109)                                        7
 Investing                            (284)                                 (285)
 Financing                              (45)                                        -
 Net cash outflow                     (438)                                 (278)

16.  ADJUSTING ITEMS

                                                        Period ended 30 June 2024
 Adjusting items                                        Continuing operations                Discontinued operations                       Total
                                                        £000s                                £000s                                         £000s
 Non-recurring items:
 Restructuring/rebasing(1):
 Kettle Controls                                                   1,186                                         -                                    1,186
 Consumer Goods                                                    6,362                     -                                             6,362
 Billi (previously PFS)                                 -                                     2,494                                                    2,494
 Central costs                                                         230                                       -                                         230
 Mergers and acquisitions                                                27                                      -                                          27
 Settlements(2)                                         3,114                                                    -                                   3,114
 Total (A)                                                         10,919                                 2,494                                     13,413

 Recurring items:
 Share based payments                                                  129                                       -                                        129
 Amortisation charges on acquired intangible assets(3)                 629                                       -                                        629
 Total (B)                                                             758                                       -                                        758
 Total adjusting items (A+B)                                      11,677                                  2,494                                     14,171

                                                        Period ended 30 June 2023
 Adjusting items                                        Continuing operations                Discontinued operations                       Total
                                                        £000s                                £000s                                         £000s
 Non-recurring items:
 Restructuring/rebasing(1):
 Kettle Controls                                                         66                                      -                                          66
 Consumer Goods                                                          39                                      -                                          39
 Mergers and acquisitions                                          1,704                                         -                                    1,704
 Total (A)                                                         1,809                                         -                                    1,809
 Recurring items:
 Share based payments                                                    86                                      -                                          86
 Total (B)                                                               86                                      -                                          86
 Total adjusting items (A+B)                                       1,895                                         -                                    1,895

(1) £1.1m (HY23: £0.1m) of adjusting items from restructuring are included
in cost of sales and the balance of all other adjusting items are in
administrative expenses.

(2)£2.2m (HY23: £nil) of adjusting items in settlements are against revenue,
in line with IFRS 15 Revenue from Contracts with Customers.

(3)Amortisation charges on acquired intangibles have been presented as
adjusting items in HY24 in line with the change in disclosure at FY23. Also in
line with FY23, comparatives have not been restated.

16.  ADJUSTING ITEMS (continued)

Reconciliation of profit before taxation to Non-GAAP Measures

                                                                    Period ended                   Period ended

30 June 2024
30 June 2023
                                                                    £000s                          £000s
 (Loss)/profit before taxation - continuing operations              (3,830)                                 5,052
 Add back adjusting items in revenue: settlements                   2,200                          -
 Add back adjusting items in cost of sales: restructuring/rebasing           1,062                               66
 Add back adjusting items in administrative expenses:
 Restructuring/rebasing                                                      6,716                               39
 Mergers and acquisitions                                                         27                        1,704
 Settlements                                                                    914                               -
 Amortisation charges on acquired intangible assets                             629                               -
 Share based payments                                                           129                              86
                                                                             8,415                          1,829

 Total adjusting items                                                       11,677                         1,895

 Adjusted profit before taxation                                             7,847                          6,947
 Add back
 Amortisation                                                                   994                         1,136
 Depreciation (excluding Right-of-use asset depreciation)                    2,150                          1,977
 Right-of-use asset depreciation                                                743                            585
 Finance costs                                                               5,009                          5,029
 Finance income                                                     (91)                           (67)
 Adjusted EBITDA                                                           16,652                         15,607

Balance sheet impact of adjusting items

                                                     Intangibles  PPE     Inventories  Debtors  Cash    Creditors  Retained earnings  Total
                                                     £000s        £000s   £000s        £000s    £000s   £000s      £000s              £000s
 Continuing operations:
 Restructuring/rebasing:
 -          Kettle Controls                          -            -       -            449      335     402        -                  1,186
 -          Consumer Goods                           3,488        435     839          973      627     -          -                  6,362
 -          Central costs                            -            -       -            -        230     -          -                  230
 M&A                                                 -            -       -            -        27      -          -                  27
 Settlements                                         -            -       -            -        -       3,114      -                  3,114
 Share based payments                                -            -       -            -        -       -          129                129
 Amortisation charges on acquired intangible assets  629          -       -            -        -       -          -                  629
 Total continuing operations (A)                     4,117        435     839          1,422    1,219   3,516      129                11,677

 Discontinued operations:
 Restructuring/rebasing                              -            -       -            -        2       200        -                  202
 Impairment to fair value less costs to sell         1,560        110     351          271      -       -          -                  2,292
 Total discontinued operations (B)                   1,560        110     351          271      2       200        -                  2,494
 Total adjusting items (A+B)                         5,677        545     1,190        1,693    1,221   3,716      129                14,171

16.  ADJUSTING ITEMS (continued)

Adjusting Items:

As announced in our FY23 presentations and as part of the Group's subsequent
updates to the market, restructuring and rebasing of the business has
continued into HY24 to build strong foundations for medium-term growth
opportunities as the market continues to recover. The Board is focused on
maximising cash generation to support debt reduction, allocating resources to
optimise commercial success and realigning efforts from commercially less
sustainable projects to commercially more attractive ones.

A key part of this process has been the ongoing commercial review of product
lines/ groups (predominantly within the Consumer Goods division) with the
intention of providing the business with the flexibility to selectively invest
time and resources in those projects with higher returns. As a result of this
process, the business has approved the cessation of a number of product
lines/groups and associated capital development projects, which has resulted
in the impairment of certain items on the balance sheet, including capital
development assets, stock and some licensing debtors.

Adjusting items non-recurring from continuing operations:

1. Restructuring/rebasing of £7.8m (HY23: £nil), includes the following

a) Consumer Goods £6.4m (HY23: £39k) - Impairments amounting to £5.8m
(HY23: £nil) including tooling/intangibles, inventories and licensing
agreements associated with product lines in the Consumer Goods division where
the group does not intend to place further commercial focus or allocate
resources. Decisions have been made based on the level of additional
investment in both time and resources required to get to an end product that
can be successfully marketed, including the provision of a suitable marketing
and promotional strategy versus the expected timing and profitability of that
product line/group.

Additional personnel costs relating to the restructuring of the Consumer Goods
division totalling £0.6m (HY23: £39k).

b)  Kettle Controls £1.2m (HY23: £66k) - Certain Kettle Controls capital
expenditure projects were deferred to allow the business to retain additional
cash within the Group and reduce net debt levels. This timing change has
resulted in the £0.8m (HY23: £nil) impairment of specific fixed term
licensing debtors that related to this technology.

Additional restructuring costs related to the announced part-closure of our
Ramsey manufacturing site have totalled £0.4m (HY23: £nil)

c)  Central costs of £0.2m - Additional personnel costs relating to the
restructuring of the central team totalling £0.2m (HY23: £nil).

2. Settlements - The £3.1m of non-recurring adjusting costs relates
predominantly to the Group being in the final stages of negotiating a
commercial settlement with one of its key OEM customers. The Group expect this
process to be completed in the coming weeks, leading to the payment of an
estimated £2.2m settlement amount. We have accrued for this amount within the
30 June 2024 balance sheet as an adjusting post balance sheet event for HY24.
As this is a non-recurring and material amount, this has been presented as an
adjusting item in the HY24 income statement as a reduction in revenue. The
other £0.9m relates to a final settlement agreement with all parties to the
LAICA acquisition, regarding the transfer of a Taiwanese property.

Adjusting items from discontinued operations:

Following a comprehensive review of the Group's business unit Halopure (part
of our Premium Filtration Systems division, now classified as Billi), it was
concluded that the Group would look to dispose of this business on the open
market. As an industrial farming filtration product, the Halopure technology
does not fit well with the rest of the group's focus on smaller scale domestic
filtration products. The business has been loss making since acquisition and
is forecasting to continue to be for the medium term, whilst requiring
additional investment to support ongoing growth. Disposal is expected to be
via sale at a nominal value which has led to Halopure being disclosed as a
discontinued operation in the Group's HY24 numbers. The net assets of the
business have been reclassified as assets held for sale in the Group's balance
sheet and have been impaired by £2.3m (HY23: £nil) to reflect the minimal
expected fair value less costs to sell on disposal. This number will continue
to be reviewed ahead of eventual sale, but it is not expected to change
significantly.  Redundancy costs of £0.2m have also been recognised in line
with efforts to dispose of the business.

17. RELATED PARTY TRANSACTIONS

Key management compensation

The following table details the aggregate compensation paid in respect of key
management, which includes the Directors and the members of the Operational
Board, representing members of the senior management team from all key
departments of the Group.

                                                    Period ended   Period ended

30 June 2024
30 June 2023
                                                    £000s          £000s
 Salaries and other short-term employment benefits  1,088          1,045
 Post-employment benefits                           83             88
 Share-based payment transactions                   82             -
                                                    1,253          1,133

 

There are no defined benefit schemes for key management.

 

18. Post balance sheet events (non-adjusting)

On 11 September 2024 a one-year extension was approved for the Group's £80m
RCF facility, taking maturity out to 25 October 2026 (FY23: 25 October 2025).
See note 10 for further details.

 

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 UWSRRSBUKARR

Recent news on Strix

See all news