Interim Results

Source: RNS
RNS Number : 0615O
Cerillion PLC
13 May 2024
 

AIM: CER

Cerillion plc

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

 

Interim results

for the six months ended 31 March 2024

 

Record Six-month Period and Continuing Strong Prospects

Cerillion plc, the billing, charging and customer relationship management software solutions provider, today issues its interim results for the six months ended 31 March 2024.

Results

H1 2024

H1 2023

Change





Revenue

£22.5m

£20.5m

+10%

Annualised recurring revenue1

£15.0m

£13.1m

+14%

Adjusted EBITDA2

£11.0m

£10.0m

+10%

Statutory EBITDA

£10.9m

£9.9m

+11%

Adjusted EBITDA margin

48.9%

48.9%

-

Adjusted profit before tax3

£10.5m

£9.2m

+14%

Statutory profit before tax

£10.4m

£8.6m

+21%

Adjusted basic earnings per share4

27.6p

25.5p

+8%

Statutory basic earnings per share

27.3p

23.5p

+16%

Dividend per share

4.0p

3.3p

+21%

Net cash

£26.6m

£23.6m

+13%





Financial

Revenue up 10% to £22.5m (H1 2023: £20.5m), reflecting ongoing major implementation projects for new customers and new orders from existing customers

Annualised recurring revenue1 at 31 March 2024 up 14% to £15.0m (H1 2023: £13.1m), mainly driven by continuing trend for managed services

Adjusted EBITDA2 up 10% to £11.0m (H1 2023: £10.0m)

Adjusted profit before tax3 up 14% to £10.5m (H1 2023: £9.2m)

Adjusted earnings per share4 up 8% to 27.6p (H1 2023: 25.5p)

Back-order book5 up 10% to £47.1m (H1 2023: £43.0m)

Total new orders up 32% to £20.2m (H1 2023: £15.3m)

New customer pipeline up 20% to a record £254.0m (H1 2023: £212.0m)

Net cash up 13% to £26.6m (31 March 2023: £23.6m)

Interim dividend up 21% to 4.0p (H1 2023: 3.3p)

 

Operational

Major new five-year contract, worth €12.4m, signed with a Tier-1 telco in Europe to support all fixed and mobile services

Post-Period:  major new five-year contract worth $11.1m signed with a leading provider of connectivity solutions in Southern Africa - see separate announcement issued today

Two major new implementations completed for:


-      CWS, the main provider of telecoms services in the Seychelles, with the migration of all fixed wire and mobile services in a single phase

-      Telesur, the main provider of telecoms services in Suriname, with the migration of its fixed-wire services to the Cerillion platform, following a first phase to transfer all mobile services

New £3.9m framework agreement signed with an existing customer operating in EMEA

Launch of new features in Cerillion 24.1 to exploit the latest GenAI- powered image recognition technology, enabling customers to fast-track the building of new products and process flows

The Board believes that the Group is well-positioned to deliver its full year targets, supported by its strong back-order book and new business pipeline

 

Louis Hall, CEO of Cerillion plc, commented:

"Cerillion's interim results again set new records for our key performance indicators in any six-month period and demonstrate the strong momentum in the business and the significant growth opportunities available. 

"With an ever-growing sales pipeline, increasingly strong demand amongst telcos for digital transformation via SaaS solutions, and some exciting innovation in our product suite, we expect to continue to grow strongly. Given the Company's progress - including the major new contract announced today - and prospects, we believe it is well-placed to deliver market expectations for the full year and beyond, and we view the future with confidence."

 

1 Annualised recurring revenue includes annualised support and maintenance, managed services and Cerillion Skyline revenue.

2 Adjusted EBITDA is a non-GAAP, Company-specific measure, which is earnings excluding finance income, finance costs, taxes, depreciation, amortisation and share-based payments charges.

3 Adjusted profit before tax is a non-GAAP, Company-specific measure, which is earnings excluding taxes, amortisation of acquired intangible assets and share-based payments charges. 

4 Adjusted earnings per share is a non-GAAP, Company-specific measure, which is earnings after taxes, excluding amortisation of acquired intangible assets and share-based payments charges divided by the average weighted number of shares in the period.

5 Back-order book of £47.1m consists of £37.6m of sales contracted but not yet recognised at the end of the reporting period plus £9.5m of annualised support and maintenance revenue. It is anticipated that 40% of the £37.6m of sales contracted but not yet recognised as at the end of the reporting period will be recognised within the next 12 months.

 

For further information please contact:

 

Cerillion plc

Louis Hall, CEO

Andrew Dickson, CFO


c/o KTZ Communications

T: 020 3178 6378

 



Liberum (Nomad and Broker)


T: 020 3100 2000

Bidhi Bhoma, Edward Mansfield, Matthew Hogg



 



Singer Capital Markets (Joint Broker)

Rick Thompson, James Fischer


T: 020 7496 3000

 

 

KTZ Communications

Katie Tzouliadis, Robert Morton


T: 020 3178 6378

 

 

About Cerillion

 

Cerillion is a leading provider of mission critical software for billing, charging and customer relationship management, with a 23-year track record in providing comprehensive revenue and customer management solutions. The Company has around 80 customers across 45 countries, principally serving the telecommunications market.

 

The Company is headquartered in London and also has operations in India (in Pune, Ahmedabad, and Indore), Bulgaria (in Sofia), Singapore, USA (in Boston) and Australia (in Sydney).

 

CHAIRMAN AND CHIEF EXECUTIVE OFFICER'S REPORT

Overview

 

The Company has delivered another set of record highs for any six-month period, including new highs for revenue, profit and cash.

Revenue increased to £22.5m (H1 2023: £20.5m), up 10% year-on-year, helped by the major implementation projects under way with new customers, activity with existing customers, and the Group's rising level of recurring income, which is generated by support and maintenance and managed services revenues. This growth was also against a period when full year revenues were more weighted towards the first half of the financial year. Annualised recurring revenue continued to grow, up by 14% to £15.0m at the period end (31 March 2023: £13.1m). Adjusted profit before tax increased by 14% to £10.5m (H1 2023: £9.2m) and the Company continued to generate strong cash flows, with net cash at 31 March 2024 up by 13% at £26.6m (31 March 2023: £23.6m).

Total new orders were 32% up on the prior period at £20.2m (31 March 2023: £15.3m) and the new customer sales pipeline continued to increase, growing by 20% to £254m (31 March 2023: £212m). In addition to this, we are pleased to announce today another major new customer contract worth an initial $11.1m. The contract has been secured with a leading provider of connectivity solutions in Southern Africa and we expect further new customer contracts to come through in the second half and beyond. 

We continue to develop our resource bases across all regions, especially in the UK, Bulgaria and India, and are also now recruiting graduate entrants at all locations. This strategy provides us with a solid platform from which to continue to grow and propel the Company's on-going expansion and development.

The trading backdrop remains favourable and we continue to see strong market demand for our unrivalled software. The telecommunication industry is investing heavily in digital transformation and increasingly transitioning to Software-as-a-Service solutions. Investment in enterprise software delivers significant revenue, operational and efficiency benefits and our 'out-of-the-box' product offering in the marketplace stands out since it can deliver these advantages much more cost effectively and flexibly than traditional solutions. As a result, we believe the Company's prospects for growth remain extremely encouraging.  

Looking ahead over the balance of the current financial year, our back-order book is strong and has been enhanced by our new win. Our new customer sales pipeline is also very healthy. We therefore remain confident of continuing progress and of delivering market expectations for the financial year and beyond.

Financial Overview

Revenue for the six months ended 31 March 2024 increased by 10% to £22.5m (H1 2023: £20.5m). This reflected the strong opening back-order book, which comprised major implementation projects, for both new and existing customers, as well as smaller projects for existing customers.

The mix of revenue was slightly more weighted towards Software1 compared to the prior period, with Software revenue of £12.4m accounting for 55% of total revenue (H1 2023: £10.5m and 51% of total revenue). The 18% rise in Software revenue period-on-period mainly reflected the timing of software licence recognition. Services revenue1 of £8.3m made up 37% of total revenue (H1 2023: £8.9m and 44% of total revenue). Other revenue of £1.8m accounted for 8% of total revenue (H1 2023: £1.0m and 5% of total revenue).

Gross margin was 80.4% (H1 2023: 81.5%), with the slight movement mainly the result of payroll inflation. As previously stated, headcount was increased in all regions, including in India and Bulgaria, which helped to mitigate costs across the Group.

Existing customers (those customers acquired at least 12 months before the end of the reporting period) continue to make up a high proportion of the Group's revenue and generated 89% of total revenue in the period (H1 2023: 89%).

Recurring revenue2, from support and maintenance and managed service contracts, grew by 16% to £7.6m (H1 2023: £6.5m) and accounted for 34% of the Group's revenue (H1 2023: 32%). The rise reflected increased uptake by existing customers as well as fee increments. Annualised recurring revenue at the end of March 2024 increased by 14% period-on-period to £15.0m (31 March 2023: £13.1m).

Operating expenses decreased to £8.1m (H1 2023: £8.3m). However, after stripping out the £0.5m amortisation charge for acquired intangibles from the prior period which was not repeated, operating expenses increased by 4%, largely reflecting headcount costs.

Adjusted earnings before interest, tax, depreciation and amortisation ("EBITDA"), which excludes share based payments charges, rose by 10% to £11.0m (H1 2023: £10.0m). Statutory EBITDA increased by 11% to £10.9m (H1 2023: £9.9m).

Adjusted profit before tax3 rose by 14% to £10.5m (H1 2023: £9.2m) and adjusted earnings per share4 was 8% higher at 27.6p (H1 2023: 25.5p). Statutory profit before tax increased by 21% to £10.4m (H1 2023: £8.6m), and statutory earnings per share increased by 16% to 27.3p (H1 2023: 23.5p).

The balance sheet remains strong. Net assets rose by 34% to £42.5m as at 31 March 2024 (31 March 2023: £31.8m).

Cash Flow and Banking

Net cash at 31 March 2024 increased by 13% to £26.6m (31 March 2023: £23.6m), with no debt in either period. Net cash generated from operations in the period was £5.3m (H1 2023: £6.6m).

Development costs of £0.6m were capitalised in the period (H1 2023: £0.6m) after investment to further enhance the Company's intellectual property.

Free cash generation in the period was £4.7m (H1 2023: £5.8m) principally reflecting both higher profit and interest income, offset by an increase in working capital due to the higher software licence revenue recognised and increased tax payments. Cash generated in the period was partly utilised to pay the final dividend of £2.4m (H1 2023: £1.9m) in respect of the year ended 30 September 2023.

 

Dividend

The Board is pleased to declare an increased interim dividend of 4.0p per share (H1 2023: 3.3p), a 21% rise year-on-year. The interim dividend will become payable on 21 June 2024 to shareholders on the Company's register as at the close of business on the record date of 31 May 2024. The ex-dividend date is 30 May 2024. 

As previously stated, the Board aims to distribute between a third to a half of the Group's free cash flow as dividends each year, subject to the Group's performance and the Board's assessment of the trading environment.

Operational Overview

New orders were boosted early in the half by a major contract win, worth €12.4m over its initial five-year term, with a new Tier-1 customer, based in Europe. There was a rigorous selection process for the contract, and Cerillion's software is replacing a number of separate legacy products to create a single, integrated solution. Key criteria in the selection process were the commercial, operational and financial advantages of Cerillion's 'out-of-the-box' product model, which brings all the major benefits of a customised solution without the significant cost and integration risks associated with a bespoke approach. The ease with which Cerillion's software enables new products and packages to be brought rapidly to market was a particular factor in the decision-making process for this new customer.

In total, new orders for the half were up 32% to £20.2m (H1 2023: £15.3m), with the existing customer base contributing over half of this result at £11.3m (H1 2023: £15.3m). The new customer sales pipeline also grew strongly, up 20%, to £254m as at 31 March 2024 (31 March 2023: £212m). We expect to close additional major new customer orders in the second half and beyond. 

The back-order book stood at a very healthy £47.1m at 31 March 2024 (31 March 2023: £43.0m), buoyed by new orders. These contracted (but not yet recognised) orders will drive revenues over the coming quarters.

It is also very encouraging to see the Group's base of recurring revenue increase as the business grows, with both new and existing customers taking up managed services and support and maintenance contracts. We expect this trend to continue.

In order to enhance our product offering and competitive positioning, we continue to invest in R&D and to issue two major product releases a year. These provide new features and improvements to existing functionality. Alongside this, so that customers remain up to date with the latest product features, we continue to promote our Evergreen programme. It provides continuous testing on customer data sets, enabling updates to be implemented on a regular basis as soon as new product releases become available. The Evergreen programme is proving increasingly popular as more customers embrace the full Software-as-a-Service model, and we expect this additional stream of on-going revenue to increase.

AI has continued to be a particular focus for our R&D programme during the half, with AI technology being used to enable customers to use both natural language and image recognition-based user interfaces to fast-track the creation of complex new products and workflows. In addition to this, a major overhaul of our digital experience offering has been carried out. A new architecture, featuring user-centric design and a composable digital experience, now enables our customers to have all the benefits of a product solution, whilst being able to augment the core offering with a visual content management system.

As stated, we added further resource across all our centres, although mainly concentrating on building our teams in Sofia and in India.

Outlook

Prospects remain very promising and the business is well-placed for continuing progress. Our profile in the market is growing and the market opportunity remains significant. There are clear commercial and operational advantages to our 'productised' and 'as-a-service' approach, and the quality and completeness of our solutions provide us with strong competitive differentiation.

Cerillion has started the second half of the year strongly, with a major new customer signed, as reported in a separate announcement issued today. This, together with our existing implementation projects, healthy back-order book, and strong new business pipeline, supports our confidence in delivering market forecasts for the full year and beyond.

The Company's robust balance sheet, with healthy net cash and increasing recurring income, provide a strong underpinning as we continue to grow and develop the business. The Board therefore views near and mid-term growth prospects very positively.

Alan Howarth

Chairman

Louis Hall

Chief Executive Officer

 

Notes:

1 Software revenue is made up of software licence, support and maintenance, managed service and Cerillion Skyline revenue.

2 Recurring revenue includes support and maintenance, managed service and Cerillion Skyline revenue.

3 Adjusted profit before tax is a non-GAAP, Company-specific measure which is earnings excluding taxes, amortisation of acquired intangible assets and share-based payments charges.

4 Adjusted earnings per share is a non-GAAP, Company-specific measure which is earnings after taxes, excluding share-based payments charges and amortisation of acquired intangible assets divided by the average weighted number of shares in the period.

5 BSS/OSS; in telecommunications, this refers respectively to business support systems and operating support systems.

 

 

INTERIM FINANCIAL INFORMATION

Unaudited Consolidated Statement of Comprehensive Income

for the six months ended 31 March 2024

 

Consolidated

Unaudited

half year to

31 Mar 2024

£'000

Consolidated

Unaudited

half year to

31 Mar 2023

£'000

Consolidated

Audited

year to

30 Sep 2023

£'000

Continuing operations

 

 

 

Revenue

22,516

20,497

39,170

Cost of sales

(4,421)

(3,790)

(8,364)

Gross profit

18,095

16,707

30,806

Operating expenses

(8,063)

(8,254)

(15,273)

Impairment losses on financial assets

(177)

(168)

(256)


 

 

 

Adjusted EBITDA*

11,020

10,017

18,083

Depreciation and amortisation

(1,085)

(1,615)

(2,597)

Share based payment charge

(80)

(117)

(209)

Operating profit

9,855

8,285

15,277

 

 

 

 

Finance costs

(45)

(65)

(119)

Finance income

626

371

956

 

 

 

 

Adjusted profit before tax**

10,516

9,204

16,819

Share based payment charge

(80)

(117)

(209)

Amortisation of acquired intangibles

-

(496)

(496)

Profit before tax

10,436

8,591

16,114

Taxation

(2,379)

(1,671)

(3,183)

Adjusted profit for the period***

8,137

7,533

13,636

Share based payment charge

(80)

(117)

(209)

Amortisation of acquired intangibles

-

(496)

(496)

Profit for the period

8,057

6,920

12,931

Other comprehensive income

 

 

 

Exchange differences on translating foreign operations

 

(166)

 

(95)

 

(95)

Total comprehensive profit for the period

 

7,891

 

6,825

 

12,836

All transactions are attributable to the owners of the parent.

 

H1 2024

H1 2023

FY 2023

Basic earnings per share from continuing operations

27.3 pence

23.5 pence

43.8 pence

Diluted earnings per share from continuing operations

27.2 pence

23.4 pence

43.7 pence

Adjusted basic earnings per share from continuing operations

 

27.6 pence

 

25.5 pence

 

46.2 pence

*

Adjusted EBITDA is a non-GAAP, Company-specific measure, which is earnings excluding finance income, finance costs, taxes, depreciation, amortisation and share-based payments charge.

 

**

Adjusted profit before tax is a non-GAAP, Company-specific measure which is earnings excluding taxes, amortisation of acquired intangible assets and share-based payments charge.

 

***

Adjusted profit for the period is a non-GAAP, Company-specific measure which is earnings excluding share-based payments charge and amortisation of acquired intangible assets.

 







Unaudited Condensed Consolidated Statement of Changes in Equity

as at 31 March 2024

 

Share capital

Share premium

Share option reserve

Treasury stock

Foreign exchange reserve

Retained earnings

Total Equity

 

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Balance at 1 October 2022 (audited)

147

13,319

137

-

(97)

13,226

26,732

Profit for the period

-

-

-

-

-

6,920

6,920

Exchange difference on translating foreign operations

-

-

-

-

(95)

-

 (95)

Total comprehensive income

-

-

-

-

(95)

6,920

6,825

Share option charge

-

-

117

-

-

-

117

Dividends

-

-

-

-

-

(1,918)

(1,918)

Balance at 31 March 2023 (unaudited)

147

13,319

254

 

-

(192)

18,228

31,756

 

 

 

 

 

 

 

 

Profit for the period

-

-

-

-

-

6,011

6,011

Exchange difference on translating foreign operations

-

-

-

-

-

-

-

Total comprehensive income

-

-

-

-

-

6,011

6,011

Share option charge

-

-

92

-

-

-

92

Dividends

-

-

-

-

-

(974)

(974)

Balance at 30 September 2023 (audited)

147

13,319

346

-

(192)

23,265

36,885

Profit for the period

-

-

-

-

-

8,057

8,057

Exchange difference on translating foreign operations

-

-

-

-

(166)

-

(166)

Total comprehensive income

-

-

-

-

(166)

8,057

7,891

Share option charge

-

-

80

-

-

-

80

Purchase and issue of treasury stock

-

-

(3)

-

-

(11)

(14)

Dividends

-

-

-

-

-

(2,361)

(2,361)

Balance at 31 March 2024 (unaudited)

147

13,319

423

 

-

(358)

28,950

42,481

 

Unaudited Condensed Consolidated Balance Sheet

as at 31 March 2024

 

 

Unaudited

Note

Consolidated

Unaudited 31 Mar 2024

£'000

Consolidated

Unaudited

31 Mar 2023

£'000

Consolidated

Audited

30 Sep 2023

£'000

Assets

 

 

 

 

Non-current

 

 

 

 

Goodwill

 

2,053

2,053

2,053

Other intangible assets

 

2,428

2,172

2,374

Property, plant and equipment

 

578

951

780

Right-of-use assets

 

1,999

2,704

2,352

Other receivables

5

9,414

3,619

5,105

Deferred tax assets

 

235

238

268

 

 

16,707

11,737

12,932

 

 

 

 

 

Current assets

 

 

 

 

Trade receivables

 

3,622

2,812

2,857

Other receivables

5

12,640

11,149

12,258

Cash and cash equivalents

 

26,610

23,645

24,738

 

 

42,872

37,606

39,853

 

 

 

 

 

Total assets

 

59,579

49,343

52,785

 

 

 

 

 

Equity and liabilities

 

 

 

 

Shareholders' equity

 

 

 

 

Share capital

 

147

147

147

Share premium account

 

13,319

13,319

13,319

Treasury stock

 

-

-

-

Foreign exchange reserve

 

(358)

(192)

(192)

Share option reserve

 

423

254

346

Retained earnings


28,950

18,228

23,265

Total Equity

 

42,481

31,756

36,885

 

 

 

 

 

Liabilities

 

 

 

 

Non-current

 

 

 

 

Other payables

 

718

469

1,200

Deferred tax liabilities

 

671

624

671

Lease liabilities

 

1,920

2,616

2,178

 

 

3,309

3,709

4,049

 

 

 

 

 

Current liabilities

 

 

 

 

Trade payables

 

1,978

2,382

858

Other payables

5

11,811

11,496

10,993

 

 

13,789

13,878

11,851

 

 

 

 

 

Total equity and liabilities

 

59,579

49,343

52,785

 

Unaudited Condensed Consolidated Cash Flow Statement

for the six months ended 31 March 2024

 

Consolidated

Unaudited half year to 31 Mar 2024

£'000

Consolidated

Unaudited

half year to

31 Mar 2023

£'000

Consolidated

Audited

 year to

30 Sep 2023

£'000

Operating activities

 

 

 

Reconciliation of profit to operating cash flows

 

 

 

Profit for the period

8,057

6,920

12,931

Add back:

 

 

 

Taxation

2,379

1,671

3,183

Depreciation

579

582

1,171

Amortisation

506

1,033

1,426

Share option charge

80

117

209

Finance costs

45

65

119

Finance income

(626)

(371)

(956)

 

11,020

10,017

18,083

Increase in trade and other receivables

(5,258)

(4,061)

(6,468)

Increase in trade and other payables

1,318

1,897

671

Cash from operations

7,080

7,853

12,286

Finance costs

(45)

(65)

(119)

Finance income

428

182

580

Tax paid

(2,160)

(1,371)

(2,997)

Net cash generated from operating activities

5,303

6,599

9,750

 

 

 

 

Investing activities

 

 

 

Capitalisation of development costs

(560)

(552)

(1,147)

Purchase of property, plant and equipment

(27)

(213)

(278)

Net cash used in investing activities

(587)

(765)

(1,425)

 

 

 

 

Financing activities

 

 

 

Purchase of treasury stock

(24)

-

-

Receipts from exercise of share options

10

-

-

Principal elements of finance leases

(444)

(430)

(868)

Dividends paid

(2,361)

(1,918)

(2,892)

Net cash used in financing activities

(2,819)

(2,348)

(3,760)

 

 

 

 

Net increase in cash and cash equivalents

1,897

3,486

4,565

Translation differences

(25)

(90)

(76)

Cash and cash equivalents at beginning of period

24,738

20,249

20,249

Cash and cash equivalents at end of period

26,610

23,645

24,738

Unaudited Notes

1.    Basis of Preparation and Accounting Policies

The condensed financial information is unaudited and was approved by the Board of Directors on 10 May 2024.

The Company is a public limited company, which was incorporated in England and Wales on 5 March 2015. The address of its registered office is 25 Bedford Street, London, WC2E 9ES. The interim financial information for the six months ended 31 March 2024 has been prepared in accordance with UK-adopted International Accounting Standards. The interim financial information for the six months ended 31 March 2024 has been prepared under the historical cost convention.

The interim financial information for the six months ended 31 March 2024 does not constitute statutory accounts within the meaning of section 434 of the Companies Act. Statutory accounts for the year ended 30 September 2023 have been delivered to the Registrar of Companies. These accounts contain an unqualified audit report and did not contain a statement under the Companies Act 2006 regarding matters which are required to be noted by exception.

The preparation of the interim financial information for the six months ended 31 March 2024 in conformity with generally accepted accounting principles requires the use of estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the Statements and the reported amounts of revenues and expenses during the period. Although these estimates are based on management's best knowledge of the amount, event or actions, actual results ultimately may differ from those estimates. The accounting policies adopted are consistent with those of the previous financial year and corresponding interim reporting period, except for the adoption of new and amended standards which have no material impact on the accounting policies, financial position or performance of the Group.

There is no material difference between the fair value of financial assets and liabilities and their carrying amount.

The functional and presentational currency is UK Sterling.

2.    Going concern

The Directors have assessed the current financial position of the Group, along with future cash flow requirements, to determine if the Group has the financial resources to continue as a going concern for the foreseeable future. The conclusion of this assessment is that it is appropriate that the Group be considered a going concern. For this reason the Directors continue to adopt the going concern basis in preparing the interim financial information for the six months ended 31 March 2024. The interim financial information does not include any adjustments that would result in the going concern basis of preparation being inappropriate.

3.    Basis of consolidation

The consolidated financial information incorporates the financial information of the Company and entities controlled by the Company (its subsidiaries) at 31 March 2024. Control is achieved where the Company has the power to govern the financial and operating policies of an investee entity so as to obtain benefit from its activities.

Except as noted below, the financial information of subsidiaries is included in the consolidated financial statements using the acquisition method of accounting. On the date of acquisition the assets and liabilities of the relevant subsidiaries are measured at their fair values.

All intra-Group transactions, balances, income and expenses are eliminated on consolidation.

4.    Adjusted earnings

EBITDA, profit before tax, profit for the period and earnings per share have been adjusted to take account of £80,367 (six months to 31 March 2023 £116,558) relating to P&L charges in respect of the Company's share based payments charges. The profit before tax, profit for the period and earnings per share have also been adjusted to take account of the amortisation of acquired intangibles of £nil (six months to 31 March 2023 £496,416).

5.    Other receivables and other payables



Unaudited

31 Mar 2024

£'000

Unaudited

31 Mar 2023

£'000

Audited

30 Sep 2023

£'000

Other receivables - non-current





Amounts recoverable on contracts


9,334

3,551

5,036

Other receivables


80

68

69



9,414

3,619

5,105

Other receivables - current





Amounts recoverable on contracts

Prepayments


10,051

2,070

9,009

1,792

10,507

1,215

Other receivables


519

348

536



12,640

11,149

12,258

Other payables





Taxation


1,248

1,177

1,052

Other taxation and social security


438

549

453

Pension


59

56

51

Accruals

Deferred income


3,203

5,721

3,097

4,991

3,530

4,585

Lease liability


793

980

980

Other payables


349

646

342



11,811

11,496

10,993

                                       

6.    Availability of this announcement

This announcement together with the financial statements herein and a presentation in respect of the interim financial results are available on the Group's website, www.cerillion.com.

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

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
IR GPUMCAUPCGMU