26 September 2024
CMO Group
PLC
Interim Results for the
period ended 30 June 2024
Resilient performance driven
by best-in-class model and market share growth
CMO Group PLC ("CMO" or the
"Group"), the UK's largest online-only retailer of
building materials, today announces its interim results for the
half year to 30 June 2024.
While H1 has been tough and the
market remains uncertain, there are material signs of recovery, and
we have seen positive trends and momentum build since the half year
end. Notably, we are seeing a steady increase in Average Order
Value (AOV) with a 3.5% increase from Q1 to Q2 and a further
increase of 6% from Q2 to date.
Financial performance
·
CMO delivered a resilient performance against a
difficult market backdrop in H1 2024 which has been
well-publicised. In H1 2024 GfK reported YoY declines of 6% and
16.2% in the Builders Merchant and Tiles market, respectively, with
the online segment of the Tiles market particularly challenging
with a drop of 17.8% YoY.
·
As a result, for H1 2024, total revenue was £30.3m
(H1 2023: £36.9m) and gross profit £6.4m (H1 2023:
£8.0m).
·
Operational costs reduced £1m year-on-year
following planned management action.
·
EBITDA1 was £38k (H1 2023:
£613k).
·
The Group continues to have a sound financial
position. The Group's net debt position is £2.2m (H1
2023: net cash £1m). Cash at the end of H1 2024 stood at £2.5m (H1 2023:
£4.7m), with available facilities of £3.0m.
Market share gain and continued progress on
strategy
·
2.7 percentage points growth in market
share2 of the online Builders Merchant segment
between Q2 2023 and Q2 2024.
·
Continued delivery of the Group's mission to bring
the widest range of products to market through the launch of
LANDSCAPING SUPERSTORE providing 200% more product choice to CMO
customers.
·
Launch of SUPER REWARDS customer loyalty program
with purchase frequency up 204% compared to the standard customer
profile.
·
Marketable database has increased 17% vs. H1 2023,
in line with targets, and will help us capitalise on continued
growth in driving customer retention.
·
CMO has successfully migrated its server
infrastructure to AWS, ensuring best-in-class resilience,
scalability, and the capability to integrate new technologies in
the future.
1 Adjusted EBITDA is defined earnings before interest, tax,
depreciation and amortisation, foreign exchange, share option
expense, and other costs as defined by management. 2
Source: GfK.
Current Trading & Outlook
Like-for-like sales
|
Q1
|
Q2
|
H1
|
July & August
|
September Orders
(to date)
|
Building
|
(16.2) %
|
(10.0) %
|
(13.0) %
|
(7.6)%
|
7.4%
|
Plumbing
|
(19.5) %
|
(3.3) %
|
(12.4) %
|
(0.3)%
|
(10.6)%
|
Tiles
|
(41.9) %
|
(30.1) %
|
(36.3) %
|
(23.5)%
|
(29.8)%
|
Total
|
(21.3) %
|
(12.8) %
|
(17.0) %
|
(9.1)%
|
0.4%
|
Note: Like-for-like sales numbers provided are for sales, with
the exception of September, which are order intake
figures
There are material signs of
recovery. We are encouraged by improvements in key market
indicators: the first interest rate cut in several years, rising
consumer confidence, and the highest mortgage approval rates in
three years. These early signs suggest that people are beginning to
reinvest in their properties.
Trading in Q3 has seen a
continuation of the trend seen earlier in the year with sales
stabilising. Notably, we are seeing a steady increase in Average
Order Value (AOV), particularly in September as we enter the peak
trading season. We continue to maintain the improvements made in
gross margin.
The operational efficiencies and
margin improvements we have achieved provide strong leverage for
future growth. We continue to maintain a
strong focus on cash with net debt expected to be £3.2m at year
end.
Combined with the continued
expansion of our websites and product range, the management team
are confident that CMO is well-positioned for growth as the market
continues to recover.
Dean Murray, Chief Executive
of CMO Group PLC, commented:
"The market remains challenging, especially in the Tiles
category, but I am proud of the CMO team's commitment to our
strategic initiatives. We have successfully improved margins and
implemented operational efficiencies, which position us well for
future growth. Our unique business model has allowed us to increase
our share in the online merchant market, and the launch of our
SUPER REWARDS loyalty program will help us capitalise on our
growing customer database.
There are encouraging early signs of market improvement, and
Q3 trading has shown positive trends. While conditions will remain
challenging, I am confident that the steps we have taken mean that
CMO is prepared and primed for growth as the market recovery gains
momentum."
Enquiries
CMO
Group PLC
|
Via Instinctif
|
Dean Murray, CEO
|
|
Jonathan Lamb, CFO
|
|
|
|
Panmure Liberum Limited (Nominated Adviser &
Broker)
|
Tel: +44 20 3100 2000
|
Andrew Godber
|
|
Rupert Dearden
|
|
Satbir Kler
|
|
|
|
Instinctif Partners (Financial PR)
|
Tel: +44 20 7457 2020
|
Justine Warren
|
|
Matthew Smallwood
|
|
Hannah Scott
|
|
About CMO Group PLC
Founded in 2008 as Construction
Materials Online, CMO is the UK's largest
online-only retailer of building materials. The
Company is disrupting a £29 billion predominantly
offline market with a digital first proposition and market leading
product choice, supported by high quality customer service and
technical expertise.
CMO has created category authority
by offering market-leading ranges listing over 140,000 products
through its many specialist SUPERSTORE websites which recently
underwent exciting new rebranding.
It's unique digital hybrid service
model, developed over more than 10 years, combines specialist
advice and expertise tailored to category and customer
needs online, to service the next generation of digital
natives by bridging the gap between traditional bricks and mortar
retailers and pureplay digital retailing. CMO has established
trusted partnerships with manufacturers and supply partners across
the UK. Its business model is asset light with most products
drop shipped directly from the manufacturers to its
customers. CMO's aim is to become the destination of
choice for anyone building or improving homes in the UK, providing
the widest range, backed by specialist expertise, and helpful
customer solutions.
Forward looking statements
This announcement has been prepared
by CMO Group PLC. To the extent it includes forward-looking
statements, these statements are based on current plans, estimates,
targets and projections, and are subject to inherent risks,
uncertainties and other factors which could cause actual results to
differ materially from the future results expressed or implied by
such forward-looking statements. Neither CMO Group PLC, nor any of
its officers, Directors or employees, provides any representation,
assurance or guarantee that the occurrence of the events expressed
or implied in any forward-looking statements in this announcement
will actually occur. CMO Group PLC does not undertake any
obligation, other than in accordance with our legal and regulatory
obligations, to update or revise any forward-looking or other
statement, whether as a result of new information, future
developments or otherwise.
Business review
Market
backdrop
H1
2024 showed little improvement in the market backdrop, with the
headwinds of 2023 continuing. Total
construction output declined by 2%, with new works dropping by
8%1. Comparatively brick deliveries also fell by
9%2. On the other hand, Repair & Maintenance
(R&M) grew by 9%1, but this growth was largely due
to wage inflation and contractor supply issues, not increased
demand. The Builders Merchant market as a reflection of retail
dropped by 6%3.
Category Performance:
· Tiles3: After a 29% decline in 2023,
the tiles category saw a further 17.8% drop in H1 2024. Both online
and offline segments experienced similar difficulties.
Additionally, this year witnessed several significant exits from
the market.
· Plumbing &
Heating3: This category saw a modest
decline of 2%.
Despite these challenges, the Group is pleased to report that
it has maintained its market share in the Builders Merchant
sector. The second half of the year
is showing more positive trends. Moreover, the Builders Merchant
market has been supported mainly by the Heavy Side, which is an
area the Group hasn't fully exploited to date. This offers a major
growth opportunity for the Group as part of its strategic
plans.
Online Segment Growth3: The company has increased its
share of the online market, growing by 2.7 percentage points
between Q2 2023 and Q2 2024. Furthermore, CMO continues to excel in
customer service, with all verticals maintaining 'Excellent'
Trustpilot ratings, surpassing industry averages.
Macroeconomic Improvements:
Since the end of H1, the first interest rate cut has taken place,
and mortgage approvals have risen to their highest level since
September 2022. UK house prices returned to growth in September
with a rise of approaching 1%. These are important signs of a
potential market recovery. Consumer confidence has also improved
throughout the period and is now approaching long-term averages.
Build cost inflation is trending down4.
Market Outlook: While these
positive changes will take time to fully impact the market, there
is growing confidence in a medium-term housing recovery. CMO is
closely watching the Labour government's efforts to remove barriers
to construction and will adapt to seize opportunities as they
arise.
1 Source: Office for National Statistics. 2 Source:
Department for Business and Trade. 3 Source: GfK.
4 Source: GfK. Decline in ASP in Heavy Building
Materials and Timber building materials during 2024.
H1 Results
Summary
The H1 result has been impacted by
well-publicised difficulties in the construction sector. As a
result, the group experienced £6.5m reduction in sales in
H1.
The impact of this decline has been
largely mitigated by our focus on maintaining margins and achieving
cost savings of c. £1m through operational efficiencies. As a
result, EBITDA in H1 was £0.6m lower versus H1 2023 and
attributable to the Tiles business, with EBITDA for the Building
and Plumbing business maintained versus H1 2023.
The Group continues to have a sound
financial position. Cash at the end of H1 2024 stood at £2.5m (H1
2023: £4.7m), with net debt of £2.2m and available facilities of
£3.0m. The movement in net debt includes the estimated (£1.5m) in
accelerated trade related creditor payments due to industry wide
removal of trade credit insurance and the final payments of
deferred consideration of £0.5m.
Operational initiatives
Our core Building and Plumbing
categories have fared well and traded resiliently. We have
continued to build on our strategic pillars, growing margin overall
by a +0.5% and driving further improvements in carriage recovery by
36%, on top of the gains made in 2023.
Stock availability and our
long-standing partnerships with our suppliers have also supported a
reduction in pre-delivery cancellations by 29%, by providing our
customers with helpful solutions.
We have now seen AOV growth on a
monthly basis throughout H1 2024 following declines in H2 2023 and
are now ahead of our prior year comparatives. We have stepped up
our technical product training across the business which is driving
enhanced basket sizes both through our quoted sales and our
ecommerce experience.
The launch of LANDSCAPING SUPERSTORE
has followed similar and encouraging growth to maturity patterns to
that of our other organic store releases and seen consecutive
months of revenue growth since the beginning of this
year.
The Tiles market remains challenging
with our LFL sales reduced 31% compared to H1 2023. However, we are
seeing signs of recovery with deficit to the prior year being
closed monthly, along with an increased demand for Tile Samples as
we head into H2 2024. We are continuing to implement new
initiatives in our sample process to enhance customer experience
and add further enquiries for our team to support.
Strategic progress
A Fit-for-Purpose
Model
CMO has a clear strategic vision: to
become the destination of choice for anyone building or improving
homes in the UK. This vision will be realized through CMO's unique
mission-giving customers the confidence to build and improve their
homes by offering the widest range of products, backed by
specialist expertise and powered by helpful customer-focused
solutions.
CMO's model is unique in the market.
It offers a digital hybrid that disrupts a traditionally offline
industry with a digital-first approach. The product offering,
primarily based on a dropship model, provides operational,
financial and environmental advantages, including low capital
expenditure, a negative working capital cycle, and ultimately
higher margins than traditional RMI companies.
Key Strategic
Initiatives
This year, CMO has made notable
progress in delivering on its strategic initiatives to further
enhance the model and mission:
· Maturing of LANDSCAPING
SUPERSTORE:
The organic launch
of this new category supports CMO's mission to provide the widest
range of products. This store significantly expands the Group's
offerings in landscaping, with customer choice growing by
approximately 200% from CMOs previous offering, to over 6000 SKUs.
Sales have grown monthly, exceeding expectations in this important
category.
· Introduction of SUPER REWARDS
Loyalty Program:
Launched in mid-June 2024, the program aims to increase purchase
frequency and average order value (AOV) while boosting brand
engagement. Although still in its early stages, SUPER REWARDS has
already generated 1% of Group revenue in its first three months.
Encouragingly, orders are doubling month-on-month, with AOVs of
engaged customers rising by around 170% compared to the base case.
Purchase frequency is also up by about 200%. The Group is
optimistic about the future impact of the program.
· Technology Upgrades-Migration
to AWS:
As part of an ambitious technology initiative aligned with the
strategic roadmap, CMO has successfully migrated its server
infrastructure to AWS. This upgrade ensures best-in-class
resilience, scalability, and the capability to integrate new
technologies in the future.
Financial Review
Total revenue for the six months
ended 30 June 2024 was £30.3m (2022: £36.9m). This volume
reduction was mainly as a result of reduced market demand and
particularly the initiation of larger projects. We continue
to focus on factors within our control such as maintaining margin,
improving carriage recovery and overhead cost efficiencies.
Ensuring only acceptable margins has meant we have avoided
competing in some product areas which along with an ongoing
contraction of credit insurance on account customers has also been
a challenge to sales growth.
To understand performance, it is
necessary to separately analyse the Tiles business, which continues
to be significantly affected by the subdued market conditions. The
UK tile market has dropped in value terms an estimated 16.2%
year-on-year and an estimated 17.8% online YTD (source: GFK).
Total Tiles has performed in line with this market decline and is
the primary driver of the overall Group result. Performance
in the SUPERSTORES, which represented 90% of total sales, has been
more resilient and only accounted for 9% of the decline in EBITDA
excluding Group costs while Tiles, at 10% of total sales, accounted
for 91%.
As illustrated in the EBITDA bridge
below, while margin has been adversely affected by volume, EBITDA
performance within Building and Plumbing was maintained for the 6
months to June 2024 driven by a 0.5% gross product margin
improvement with both product and carriage margin showing positive
movement through the half. This margin rate improvement has been
enhanced by savings achieved across all cost categories reflecting
the reduced activity levels. Sales volume related margin reduced
£0.8m compared to H1 2024. Margin improvements driven by better
pricing and purchase costs recovered £0.2m of this and variable
marketing spend a further £0.1m. Overhead cost reduction
contributed a further £0.45m resulting in EBITDA for Building and
Plumbing trading in line with H1 2023.
While the same volume impacts were
seen at Tiles driving an adverse £0.8m in sales volume related
margin, the margin rate was also adversely impacted by £0.2m in an
intensely competitive market. Cost reduction
initiatives, again across a range of activities recovered £0.45m of
this variance but were insufficient to offset the reduction in
volumes resulting in a net adverse impact of £0.59m on Group EBITDA
which in total reduced by £0.56m.
Performance for the Group showed a
marked improvement in Q2 2024 when compared to Q1 2024. The EBITDA
bridges below show the majority of the positive impact on EBITDA
from the performance improvement across the group impacted in Q2
2024. Sales improved 14% in Building and Plumbing and 5% in
Tiles in Q2 2024 compared to Q1. These sales volume improvements
have resulted in an increase in gross margin in CMO of £0.3m,
marginally offset by rate reductions and the cost of the volume
related marketing spend (total £0.1m) to achieve the higher sales.
This gross margin improvement together with the cumulative benefit
of cost reductions which have delivered a benefit of £0.3m in the
second quarter has meant EBITDA in Building and Plumbing recovered
significantly in the second quarter to £0.3m. Tiles performance
remained in line with Q1. Costs have reduced by approximately £1m
for H1 2024 compared to H1 2023. The improvement in trading
performance and continuing benefits of cost reductions implemented
are expected to deliver a continuing benefit through the rest of
the 2024 financial year and future periods.
Operating loss for the period to
June 2024 was £1.3m (2023: £0.5m). Exceptional costs for the
period were £0.3m (2023: £0.1m) principally relating to redundancy
costs and acquisition integration. Amortisation and depreciation
costs reflect acquisitions, platform investment and right-of-use
asset costs increases and are in line with the charge for the
period to June 2023.
The detailed profit and loss account
is set out below:
Consolidated Income Statement for the Period Ended 30 June
2024
|
|
|
|
|
|
|
|
Period
|
Period
|
Year
|
|
ended
|
ended
|
ended
|
|
30-Jun-24
|
30-Jun-23
|
31-Dec-23
|
|
£000
|
£000
|
£000
|
|
Unaudited
|
Unaudited
|
Audited
|
Revenue
|
30,327
|
36,878
|
71,504
|
|
|
|
|
Cost of sales
|
(23,916)
|
(28,828)
|
(56,584)
|
|
|
|
|
GROSS PROFIT
|
6,411
|
8,050
|
14,920
|
|
|
|
|
Administrative expenses
|
(7,639)
|
(8,551)
|
(16,606)
|
|
|
|
|
OPERATING (LOSS) / PROFIT
|
(1,228)
|
(501)
|
(1,686)
|
|
|
|
|
Finance income
|
0
|
1
|
0
|
Finance costs
|
(384)
|
(263)
|
(642)
|
|
|
|
|
|
|
|
|
NET FINANCE COST
|
(384)
|
(262)
|
(642)
|
|
|
|
|
(LOSS) /PROFIT BEFORE TAX
|
(1,612)
|
(763)
|
(2,328)
|
|
|
|
|
Income tax expense
|
361
|
136
|
493
|
|
|
|
|
(LOSS) / PROFIT FOR THE
PERIOD
|
(1,251)
|
(627)
|
(1,835)
|
|
|
|
|
Other comprehensive
income
|
-
|
-
|
-
|
|
|
|
|
TOTAL COMPREHENSIVE
INCOME
|
(1,251)
|
(627)
|
(1,835)
|
|
|
|
|
Basic earnings per share
|
-1.74
|
-0.87
|
-2.55
|
Diluted earnings per
share
|
-1.74
|
-0.87
|
-2.55
|
|
|
|
|
Adjusted Basic earnings per
share
|
-1.32
|
-0.69
|
-1.56
|
Adjusted diluted earnings per
share
|
-1.32
|
-0.69
|
-1.56
|
|
|
|
| |
Consolidated statement of financial position
|
|
|
|
As
at 30 June 2024
|
|
|
|
|
6 months
ended
30-Jun-24
Unaudited
|
6 months
ended
30-Jun-23
Unaudited
|
Year ended
31-Dec-23
Audited
|
|
£000
|
£000
|
£000
|
Assets
|
|
|
|
Current assets
|
|
|
|
Inventories
|
4,851
|
5,385
|
5,063
|
Trade and other
receivables
|
2,431
|
2,659
|
1,951
|
Cash and cash equivalents
|
2,482
|
4,669
|
4,681
|
Total Current Assets
|
9,764
|
12,713
|
11,695
|
|
|
|
|
Non-current assets
|
|
|
|
Property plant and
equipment
|
1,134
|
1,444
|
1,416
|
Right of use assets
|
1,109
|
1,182
|
1,109
|
Goodwill
|
20,445
|
20,481
|
20,445
|
Other Intangible assets
|
2,976
|
2,857
|
3,086
|
Deferred tax assets
|
1,176
|
460
|
817
|
Total Non-current assets
|
26,840
|
26,424
|
26,873
|
|
|
|
|
Total Assets
|
36,604
|
39,137
|
38,568
|
|
|
|
|
Liabilities
|
|
|
|
Current liabilities
|
|
|
|
Trade and other payables
|
(15,567)
|
(16,540)
|
(15,781)
|
Loans and borrowings
|
(3)
|
(1)
|
(2)
|
Liease liabilities
|
(435)
|
(585)
|
(499)
|
Current tax liabilities
|
0
|
(56)
|
0
|
Total current liabilities
|
(16,005)
|
(17,182)
|
(16,282)
|
|
|
|
|
Non-current liabilities
|
|
|
|
Loans and borrowings
|
(4,750)
|
(3,688)
|
(5,250)
|
Lease liabilities
|
(699)
|
(621)
|
(636)
|
Total non-current liabilities
|
(5,449)
|
(4,309)
|
(5,886)
|
|
|
|
|
Total liabilities
|
(21,454)
|
(21,490)
|
(22,168)
|
|
|
|
|
Net
assets / (liabilities)
|
15,150
|
17,646
|
16,401
|
Consolidated statement of cash flows
|
6 months
ending
30-Jun-24
Unaudited
|
6 months
ending
30-Jun-23
Unaudited
|
Year ended
31-Dec-23
Audited
|
|
£000
|
£000
|
£000
|
Cash flow from operating activities
|
|
|
|
Loss for the period
|
(1,251)
|
(628)
|
(1,835)
|
|
|
|
|
SBP credit
|
0
|
0
|
109
|
|
|
|
|
Finance costs
|
384
|
263
|
642
|
Corporation tax
|
(361)
|
(136)
|
(493)
|
|
|
|
|
Operating profit / loss
|
(1,228)
|
(501)
|
(1,577)
|
|
|
|
|
Depreciation
|
336
|
409
|
644
|
Amortisation
|
643
|
573
|
1,229
|
Decrease in inventories
|
211
|
69
|
391
|
(Increase)/Decrease in trade and
other receivables
|
(480)
|
73
|
781
|
(Increase)/Decrease in trade and
other payables
|
(17)
|
988
|
873
|
|
|
|
|
Net
cash flow from operating activities
|
(535)
|
1,611
|
2,340
|
|
|
|
|
Cash flow from investing activities
|
|
|
|
Payments to acquire intangible fixed
assets
|
(554)
|
(472)
|
(1,366)
|
Payments to acquire tangible fixed
assets
|
(21)
|
(43)
|
(50)
|
Cash outflow on business
combinations
|
0
|
(1,000)
|
(1,697)
|
Net
cash flow from investing activities
|
(575)
|
(1,515)
|
(3,114)
|
|
|
|
|
Cash flow from financing activities
|
|
|
|
Proceeds from other borrowing draw
downs
|
(500)
|
(1,100)
|
462
|
Repayment of lease
liabilities
|
(283)
|
(274)
|
(576)
|
Interest paid on lease
liability
|
(46)
|
(23)
|
(96)
|
Interest paid
|
(262)
|
(239)
|
(546)
|
|
|
|
|
|
|
|
|
Net
cash flow from financing activities
|
(1,091)
|
(1,636)
|
(756)
|
|
|
|
|
|
|
|
|
Net
increase / (decrease) in cash and cash
equivalents
|
(2,199)
|
(1,540)
|
(1,529)
|
|
|
|
|
Cash and cash equivalents beginning of
period
|
4,681
|
6,210
|
6,210
|
|
|
|
|
Cash and cash equivalents end of period
|
2,482
|
4,669
|
4,681
|
Stock levels at the half year have
reduced by £0.5m compared to June 2023 as we continue to rebalance
our stock holdings towards the dropship model efficiencies further
managing operating costs. H1 2023 stock levels are similarly
£0.2m below the 2023 year-end.
Trade and other receivables are in
line with 2023. A reduction in trade debtors reflects the
reduced availability of trade credit insurance on certain customers
and reduced order volumes as a consequence of limiting the level of
uninsured risk.
Trade and other creditors have
decreased by £1m compared to June 2023, driven mainly by reductions
in trade creditor balances as supplier credit insurance continues
to be restricted offset by an increase in accruals and VAT creditor
balances previously reported.
Net debt has been further increased
by planned CAPEX of £0.6m, predominantly relating to development of
the trading platforms, lease liabilities of £0.3m and finance costs
of £0.3m
Drawn facilities of £4.75m (31
December 2023: £5.3m) result in net debt of £2.3m at the period end
(31 December 2023: £0.5m). We continue to maintain a strong focus
on cash with net debt expected to be £3.2m at year end as we enter
our seasonal low trading period and continue to amortise the bank
loan facility. We maintain a sound financial position with an
undrawn working capital facility of up to £3m and flexible banking
partner expected to provide sufficient headroom for continued Group
development.
Financing
The Group has banking facilities
with Clydesdale Bank through to 2027. The facilities comprise
an amortising revolving credit facilities of £4.75m at June 2023
and an undrawn working capital facility of up to £3m.
1. General
Information
CMO Group PLC ('the Company' or 'the
Group') is a public company limited by shares, incorporated in the
United Kingdom under the Companies Act 2006 (registration number
13451589) and registered in England and Wales. The registered
office address is Burrington Business Park, Burrington Way,
Plymouth, PL5 3LX.
Copies of this interim report may be
obtained from the registered address or from the investors section
of the company's website at cmogroup.com.
2. Basis of
Preparation
These consolidated interim financial
statements of the group for the six months ended 30 June 2024 were
approved by the Board of Directors on 26 September 2023.
They do not include all of the
information required for a complete set of IFRS financial
statements and should be read in conjunction with the Group's last
annual consolidated financial statements for the year ended 31
December 2023. However, selected explanatory notes are included to
explain events and transactions that are significant to
understanding changes in the Group's financial position and
performance since the last annual financial statements.
The Annual Report and Accounts for
the year ended 31 December 2023 was audited and has been filed with
the Registrar of Companies. The independent auditors report
on the annual report and accounts for the year ended 31 December
2023 was not qualified and did not contain statements under Section
498 of the Companies Act 2006.
The financial information for the
six months ended 30 June 2024 and 30 June 2023 is unaudited and has
not been reviewed by the Company's auditors.
The condensed consolidated interim
financial statements for the six months to 30 June 2024 has been
prepared on the basis of the accounting policies expected to be
adopted for the year ending 31 December 2024. These are anticipated
to be consistent with those set out in the Group's latest annual
financial statements for the year ending 31 December 2023 with the
exception of where there is a difference between UK GAAP and IFRS.
These interims have been prepared in accordance with UK adopted
international accounting standards but does not include all of the
disclosures that would be required under International Financial
Reporting Standards (IFRSs). The interim financial statements are
presented in pounds sterling, which is the functional currency of
the group. Amounts are rounded to the nearest thousand, unless
otherwise stated.
AIM-quoted companies are not
required to comply with IAS 34 Interim Financial Reporting and
accordingly the company has taken advantage of this
exemption.
The directors have a reasonable
expectation that the Group has adequate resources to continue in
operational existence for the foreseeable future and thus continue
to adopt the going concern basis in preparing these interim
financial statements.
3. Significant Accounting
Policies
The group has applied the same
accounting policies in these interim financial statements as in its
2023 annual financial statements with the exception of where there
is a difference between UK GAAP and IFRS. Full disclosure of the
transition to IFRS was made in the Group's AIM
admission.
4. Use of judgments and
estimates
The significant judgments made by
management in applying the Groups accounting policies and key
sources of estimation uncertainty for the interim financial
statements are the same as those described in the 2023 annual
financial statements.
5. Segmental
Analysis
The group currently only report on
one performance line being the retail of construction
materials.
6. EBITDA
EBITDA (earnings before interest,
tax, depreciation and amortisation and FX) has been calculated as
follows:
|
|
|
|
|
|
|
|
6
months ended 30-Jun-24 Unaudited
|
6
months ended 30-Jun-23 Unaudited
|
|
|
|
£000
|
£000
|
|
|
|
|
|
Operating loss
|
|
|
(1,228)
|
(501)
|
Depreciation and
amortisation
|
|
|
979
|
981
|
Exceptional costs and FX
costs
|
|
|
287
|
133
|
|
|
|
|
|
Adjusted EBITDA
|
|
|
38
|
613
|
|
|
|
|
|
7. Income tax
The income tax credit /charge for
the period is based on the estimated rate of corporation tax that
is likely to be effective for the year to 31 December
2024.
8. Dividends
No dividends were paid or proposed
during the period and no dividend was paid relating to financial
year 2023.
9.
Earnings per share
The calculation of basic and diluted
earnings per share is based on the following data:
|
6
months ending 30-Jun-24 Unaudited
|
6
months ending 30-Jun-23 Unaudited
|
Year ended 31-Dec-23 Audited
|
|
£000
|
£000
|
£000
|
Earnings per share are as
follows
|
|
|
|
|
|
|
|
Earnings from continuous operations
|
|
|
|
|
|
|
|
Net profit / (loss) for the period
attributable to the owners of the parent
|
(1,251)
|
(628)
|
(1,835)
|
|
|
|
|
Add back : exceptional payroll and
other expenses
|
299
|
133
|
605
|
Add back : costs incurred directly
related to acquisitions and share option expenses
|
|
|
109
|
|
|
|
|
Adjusted earnings
|
(953)
|
(495)
|
(1,121)
|
|
|
|
|
Number of shares
|
'000
|
'000
|
'000
|
|
|
|
|
Weighted average number of ordinary
shares - basic earnings calculation
|
71,970
|
71,970
|
71,970
|
|
|
|
|
Effect of dilutive potential
ordinary shares
|
|
217
|
|
Weighted average number of ordinary
shares for the purposes of basic earnings per share
|
71,970
|
72,187
|
71,970
|
|
|
|
|
Weighted average number of ordinary shares from share options
- diluted calculations
|
|
|
|
|
6
months ending 30-Jun-24 Unaudited
|
6
months ending 30-Jun-23 Unaudited
|
Year ended 31-Dec-23 Audited
|
|
pence
|
pence
|
pence
|
|
|
|
|
Basic earnings per share
|
(1.74)
|
(0.87)
|
(2.55)
|
Diluted earnings per
share
|
(1.74)
|
(0.87)
|
(2.55)
|
Adjusted basic earnings per
share
|
(1.32)
|
(0.69)
|
(1.56)
|
Adjusted diluted earnings per
share
|
(1.32)
|
(0.69)
|
(1.56)
|
|
|
|
|
Basic earnings per share ("EPS") is
calculated based on the weighted average number of shares in issue.
The table below shows the impact on EPS
(''Adjusted EPS'') of earnings before:
interest; tax; depreciation and amortisation; foreign exchange;
share option expenses; restructuring, redundancy and non-recurring
payroll expenses; integration of acquisitions into the superstore
environment; one off infrastructure costs; acquisitions expenses;
and certain professional fees and expenses. Diluted EPS is calculated by
adjusting the weighted average number of ordinary shares
outstanding to assume conversion of all dilutive potential ordinary
shares. The Company being loss making in the current period would
mean that any exercise would be anti-dilutive.
10.
Loans and borrowings
|
|
6 months
|
6 months
|
Year
|
|
|
ending
|
ending
|
ended
|
|
|
30-Jun-24
|
30-Jun-23
|
31-Dec-23
|
|
|
Unaudited
|
Unaudited
|
Audited
|
|
|
£000
|
£000
|
£000
|
Loans and borrowings
|
|
|
|
|
|
|
|
|
|
Bank borrowings
|
|
(4,750)
|
(3,688)
|
(5,250)
|
|
|
|
|
|
|
|
(4,750)
|
(3,688)
|
(5,250)
|
On 1 July 2021, the Company entered
into a revolving credit facility agreement with Clydesdale Bank Plc
(trading as Yorkshire Bank) in respect of revolving loan facilities
in an aggregate amount of £10 million to be made available to the
Group (the "Revolving Facility"). The borrowers under the Revolving
Facility are the Company, CGL, CMOStores Holdings Limited and Total
Tiles. The guarantors under the Revolving Facility are the Company,
CGL, cmostores.com Limited and Total Tiles.
The proceeds of the Facility A of
the Revolving Facility can be used for financing acquisitions
permitted under the Revolving Facility ("Facility A") and the
proceeds of Facility B under the Revolving Facility can be used for
the general corporate and working capital purposes of the Group
("Facility B"). The final maturity date of the Revolving Facility is six years after the date of the
Revolving Facility (the "Termination Date"). Facility A will be
reduced by £250,000 on each quarter from 30 June 2023, until it is
reduced by £3 million on 30 June 2026.
At 30 June 2024 the balance drawn on
Facility A totalled £4.27m (31 December 2023 : £5.25m). Facility B
was not drawn at June 2024 or December 2023. The limit on this
facility is £3,000,000. The Group will be subject to banking
covenants on the renegotiated facilities, with the new covenants
including a minimum EBITDA target, a de minimis cash balance and
capital expenditure control, and the final instalment due on the
acquisition facility is 30 June 2026, and the working capital
facility 30 June 2027.