Embargoed until 7.00
a.m.
|
11 June
2024
|
GB GROUP
PLC
("GBG",
the "Group" or the "Company")
Results for the year ended
31 March 2024
FY25 outlook reiterated;
positive momentum continues
GB Group plc, (AIM: GBG), the
experts in global identity and location software, today announces
its audited results for the financial year ended 31 March
2024.
Financials
|
FY24
|
FY23
|
Revenue
|
£277.3m
|
£278.8m
|
Constant currency
revenue1
|
£277.3m
|
£270.1m
|
Adjusted operating
profit1
|
£61.2m
|
£59.8m
|
Adjusted operating profit
excluding FX gain
|
£61.4m
|
£56.8m
|
Adjusted operating margin ex FX gain
|
22.1%
|
20.4%
|
Operating
(loss)2
|
(£41.4)m
|
(£112.4)m
|
(Loss) before tax
|
(£50.4)m
|
(£118.8)m
|
Adjusted diluted earnings per
share3
|
15.1p
|
16.4p
|
Diluted (loss) per
share
|
(19.2)p
|
(47.5)p
|
Net debt1
|
(£80.9)m
|
(£105.9)m
|
Final dividend per
share
|
4.20p
|
4.00p
|
1Defined within note 19 to
the results. 2Exceptional costs of £59.6m include a
£54.7million non-cash goodwill impairment charge as reported at the
half-year results (FY23: Exceptional costs of £127.2 million
included a £122.2m non-cash goodwill impairment charge) as
explained further within the financial review and note 13 to the
results. 3 Defined within note 10 to the
results.
Dev Dhiman, CEO, commented:
"This is my first set of results since taking the role of
Chief Executive and I am pleased to report a more positive trading
momentum. My first few months have focused on our teams, customers
and business partners across GBG. This has reinforced my confidence
in our competitive differentiation and our market opportunity. I
believe we have opportunities to build on our momentum and
capitalise on the strong and attractive structural growth drivers
in the market.
The time I have spent with our key stakeholders has informed
our focus areas around simplicity; being globally aligned; driving
a performance culture and differentiation through innovation. I am
looking forward to working with everyone across GBG to deliver on
these priorities. In doing so, we will ensure that GBG continues to
help our 20,000+ customers grow, by giving them the intelligence to
make the best decisions, when it matters most.
GBG plays an important role in protecting consumers and
businesses from fraud while enabling our customers to reach and
build trust with their customers. And we will continue to
play this critical and increasingly relevant role over the long
term for the benefit of all of our stakeholders."
Financial summary
|
· Final results are in line with the trading update released on
23 April 2024
· On a
reported basis, revenue decreased by 0.5%. On a constant currency
basis, growth was 2.7%
‒
Growth accelerated to 5.0% in the final quarter
of the year, driven by improved trends in Identity Americas and
EMEA
· Strong focus on simplification and cost-effectiveness
throughout the Group which delivered £10
million of annualised savings with a £8.8 million in-year
benefit
‒
Adjusted operating profit of £61.4 million, up
8.0% excluding net gains from foreign exchange
‒
On a reported basis, operating loss of £41.4m,
caused by the £54.7 million exceptional non-cash goodwill
impairment charge that was recognised in the first half
· Strong cash conversion of 90.6% (FY23: 67.3%) led to a
reduction in net debt to £80.9 million (31 March 2023: £105.9
million)
· The
Board is recommending a final dividend per ordinary share of 4.20p,
up 5% (FY23: 4.00p)
|
·
The new financial year has begun in-line with our
expectations, with improved momentum in Identity and Location
continuing from the final quarter of FY24
·
For the year as a whole, we expect
mid-single-digit revenue growth on a constant currency basis, which
will drive high single-digit growth in adjusted operating profit
given the operational efficiency gains achieved in FY24
|
Clear on our focus areas
|
· Simplicity:
A series of initiatives are underway to make it
easier for customers and partners to engage and operate with GBG
covering a brand refresh, sales and
organisational structure
· Being globally
aligned: An important area of
strategic progress since January has been our drive towards greater
alignment through the implementation of a global operating
model
· Driving a performance
culture: We are working towards
delivering a high-performance culture where everyone is hungry to
win, determined to outperform our competition, and to celebrate our
success
· Differentiation through
innovation: Continued to drive
innovation that enhances our leadership in the identity fraud and
location intelligence markets including solutions such as GBG
Trust, while our investments in AI are delivering increased
performance across our portfolio
|
Notable customer successes
· Location:
Supporting e-commerce
expansion for high-street brands, while capturing growing demand from our large and diverse customer
and partner base including HelloFresh,
Aldi, Santander and Reltio
· Identity:
AIG, Floa, Tide and Sumup are among a diverse
group of customers utilising the breadth of our solutions, while in
US Gaming we have had success with ESPNBET and
Bally's
· Fraud:
Our fraud monitoring
solutions were chosen by large financial institutions in Southeast
Asia, and demand in Europe for our fraud
investigation capabilities included UK Companies
House
|
Results presentation
Management will host an in-person presentation this morning at
0930hrs GMT for sell-side analysts and institutional investors. If
you would like to attend in person, please contact:
GBG@teneo.com
To register to view the event live
online, please use the following link:
https://www.investis-live.com/gb-group/663caee77e7bb30d0033f88b/tseer
This will be available on-demand
via our investor website along with the materials shortly after the
event.
|
For
further information, please contact:
GBG
Dev Dhiman, CEO & David Ward,
CFO
Richard Foster, Investor
Relations
|
+44 (0)
1244 657333
+44 (0)
7816 124164
|
Numis (Nominated Adviser and Corporate Broker)
Simon Willis & Joshua
Hughes
|
+44 (0) 0207 260 1000
|
Barclays (Corporate
Broker)
Robert Mayhew & Stuart
Jempson
|
+44 (0) 207 623 2323
|
Teneo (Financial PR)
James Macey White & Matt
Low
|
+44 (0) 20 7260 2700
GBG@teneo.com
|
Website
|
www.gbgplc.com/investors
|
About GBG
GBG is the leading expert in
global identity and location. In an increasingly digital world, GBG
helps businesses grow by giving them intelligence to make the best
decisions about their customers, when it matters most.
Every second, our global data,
agile technology, and expert teams, power over 20,000 of the
world's best-known organisations to reach and trust their
customers.
To find out more about how we help
our customers establish trust with their customers visit
www.gbgplc.com
and follow us on LinkedIn and X
@gbgplc.
|
Chief Executive Officer's review
I wanted to use this first
opportunity as CEO to update you on our performance in FY24, and
then outline my thoughts on GBG today together with our focus areas
as the Group evolves.
Summary
In an increasingly digital world,
GBG exists to help businesses and organisations grow by giving them
the intelligence to make the best decisions about their customers,
when it matters most. We are consistently set apart by our global
reach and our ability to serve industry-specific solutions across a
range of sectors. Our combination of global data, agile technology,
and expertise, powers over 20,000 organisations, including the
best-known global brands. We help those organisations to reach and
trust their customers across a number of the most attractive
markets globally, which are underpinned by favourable structural
trends - providing GBG with a long-term, sustainable runway of
growth.
Reflecting on FY24, we are pleased
to have successfully executed our financial plan for the year. Our
strategic progress on simplification and cost-effectiveness
delivered £10 million of annualised savings enabling GBG to be a
more resilient and profitable business with the capacity to
capitalise on our future growth opportunities. As expected, our
overall growth in FY24 remained constrained by two significant
headwinds to our transactional volumes; first, the subdued
macroeconomic conditions impacted consumer demand, and second,
changes in consumer behaviours within the internet
economy.
While macroeconomic conditions
remain subdued, we have seen our growth trajectory improve during
the second half of FY24 resulting from a partial reacceleration in
Identity as consumer behaviour normalised and I am encouraged by
the operational momentum that we now carry into FY25. Net revenue
retention (NRR) improved by 580 basis points to 98.1% and we were
also pleased with a further improvement in revenue growth generated
from new customers. Our high absolute customer retention rate and
our flexible business model featuring high levels of repeatable
revenue means we are well-placed as business confidence returns,
both through improved top-line growth and the operating leverage
arising from the cost savings we delivered.
Strong strategic progress has also
been delivered this year. We launched innovative products that
further enhance our leadership in the identity fraud market, such
as GBG Trust and Score to optimise the onboarding journey. In
Location, we scaled up the deployment of our AI-parsing and
deep-learning technology to seventeen more countries to increase
our industry-leading performance in emerging markets. More broadly,
a greater emphasis on collaboration and global alignment is
ensuring that we can appropriately leverage our scale and expertise
for commercial success. This includes strengthening our Americas
Identity business in go-to-market, sales enablement and product to
more effectively pursue the large market opportunity, and we are
pleased by the improvement seen in that business as a result of our
actions to date.
In summary, we are pleased with
the financial and strategic progress delivered in FY24,
particularly the stronger final quarter in Identity. Our
achievements demonstrate the focus, tenacity and effort of the GBG
team during the year and I thank them all for their hard work and
dedication to our customers. I am excited about what we will
achieve together in FY25.
Financial results
overview
Both revenue and adjusted
operating profit are in line with the trading update released on 23
April 2024.
Group revenue of £277.3 million
grew by 2.7% on a constant currency basis. This reflects improving
net revenue retention (NRR) of 98.1% compared with 92.3% in FY23
and a further improvement in revenue growth generated from new
customers won in the last 12 months to 4.6% (FY23:
4.5%).
Despite our high levels of
absolute customer retention, revenue growth opportunities continued
to be impacted by transaction volume demand linked to the two
specific headwinds mentioned earlier which impacted our
year-on-year comparison. However, as consumer behaviour normalised,
the headwinds related to certain internet economy customers abated
as we moved through the year, and it was pleasing to see growth
accelerate to 5.0% in the final quarter of FY24 driven by our
Americas and EMEA identity businesses.
As a result of the subdued
macroeconomic environment in which to drive top-line growth, we
have been particularly focused on execution to drive the Group's
profitability. These initiatives to deliver increased simplicity
and cost-effectiveness have balanced delivering growth in returns
for shareholders and the need to invest and optimise our core
solutions in a competitive market. We have made excellent progress
with these initiatives, which began during FY23 and have achieved
an annualised run-rate reduction in operating expenditure of £10
million. This has contributed to an adjusted operating profit
growth, excluding net gains on foreign exchange, of 8.0% to £61.4
million, with our operating profit margin on that basis expanding
by 170bps to 22.1%.
On a reported basis there was an
operating loss of £41.4m, caused by the £54.7 million exceptional
non-cash goodwill impairment charge that was recognised in the
first half.
Our cash conversion normalised at
90.6% (FY23: 67.3%) which contributed to a good reduction in the
Group's net debt to £80.9 million at 31 March 2024 (31 March 2023:
£105.9 million) and net debt to EBITDA leverage below 1.3x as
expected. While our near-term capital allocation priority is to use
cash generation to reduce net debt, the Board remains committed to
a disciplined approach to capital allocation that focuses on
delivering long-term shareholder value. As a result of our strong
cash performance and its confidence in GBG's enduring market
opportunity, the Board recommends a final dividend per share of
4.20 pence (FY23: 4.00 pence per share), which represents a
year-on-year increase of 5.0%.
Our segmental
performance
Location (29% of the Group's
revenues)
Location had another good year;
revenue was up 7.3% on a constant currency basis to £81.1 million
as the business continued to perform resiliently. We successfully
mitigated the impact of softer transactional volumes from our
e-commerce customers by driving go-to-market activity on expanding
the relevant use cases into a diverse sector and geographic
footprint such as financial services, utilities, telecoms and via
channel partners.
Notable customer
success:
· Capturing growing demand from our large and diverse customer
and partner base, including HelloFresh, Aldi, Santander and
Reltio
· Supporting retail customers such as New Balance, Kurt Geiger,
Neiman Marcus and Marc Jacobs
· Facilitating the customer checkout journey for some of Asia's
largest e-commerce marketplaces to enhance address accuracy as they
experience growing cross-border demand
Identity (56% of the Group's revenues)
Revenue of £156.1 million
represents a small 0.7% decline on a constant currency basis, in
line with our expectations for Identity this year. A strong
performance in our APAC identity business driven by financial
services and partner activity in Australia was offset by tough
prior-year comparatives for the first three quarters of the year in
the Americas, reflecting the trends discussed earlier. As expected,
year-on-year growth accelerated by mid-single-digits in the fourth
quarter as a result of improving trends in both our EMEA and
Americas businesses. Our absolute customer retention rate remained
strong in a period when usage volumes remained subdued, and we are
pursuing a more globally aligned approach to cross-sell/up-sell
opportunities that leverages the competitive differentiation of our
solutions to deliver improved onboarding success, identity fraud
detection and customer return on investment.
Notable customer
success:
· Demonstrating an increased focus on identity fraud detection,
Floa chose our mobile fraud signal solution with an upsell to our
fraud monitoring capabilities and, Tide selected our Multibureau
and Trust solutions
· Customers leveraging our global expertise include AIG,
Atlantic Lottery, Currencies Direct and SumUp who all utilised our
expanded international data coverage while investment platform,
Webull, chose GBG as its end-to-end onboarding partner in EMEA and
APAC
· In the Americas gaming, where changes in regulation continue
to create opportunity for GBG, we had success with customers such
as ESPNBET and Bally's
Fraud (15% of the Group's
revenues)
Revenue for our fraud prevention,
detection and investigation solutions grew by 7.8% at constant
currency to £40.2 million. This was underpinned by licence
renewals, upgrades and new business wins with
leading financial institutions in this segment's core Southeast
Asia and EMEA markets, albeit sales of software licences slowed in
the final quarter of FY24 after two strong years of growth. In
these markets, our solutions have an established reputation and
play a critical part in our customer's compliance ecosystems,
helping them monitor rapidly evolving fraud threats and comply
effectively with new regulatory standards.
Notable customer
success:
· Agreements for our fraud monitoring solutions in Indonesia
include Bank Syariah and Bank Ina Digital
and in Thailand with TMBThanachart Bank and Kiatnakin Phatra
Bank
· Nordic-focused Express Bank who upgraded to our fraud
compliance platform
· Robust demand for our specialist fraud investigation
capabilities in the UK includes emerging use cases working with one
of the UK's leading transport firms to support revenue protection
on its network and supporting UK Companies House with
investigations related to new Economic Crime legislation
Our focus areas
GBG is a high-quality business
with a proven track record of delivering profitable growth and a
reputation for addressing our customers' complex identity
challenges. Through our expertise and innovation, we have developed
strong competitive differentiation that underpins our leadership
positions across our markets.
Since becoming CEO at the end of
January, my interactions with our team, our customers and partners
has reinforced why I'm excited about GBG's strategic position in a
growing market. That said, I recognise there is scope for
performance improvement, and my overriding objective is to improve
the organic growth rate for the business. This has directly
informed our initial focus areas:
Simplicity: We believe our
success will have its foundation in being a simple and efficient
organisation and we were pleased that cost initiatives executed in
FY24 delivered £10 million of annualised savings. Building on this,
simplicity will support our push to be globally aligned, to develop
better innovation, and to drive a performance culture. By operating
simply, we will drive change to make GBG easier to work with,
easier to understand, and easier to prosper within.
We have structured global teams to
better focus on our priorities, and we will continue to simplify
our product portfolio to optimise our investments to increase the
effectiveness and innovation of our solutions. We are also
streamlining commercial processes, making it easier for customers
to engage with us, with a key example being a brand refresh. This
is designed to enable our teams to communicate our value
proposition more clearly to key stakeholders, creating a richer
understanding of who we are and what we offer.
Being globally aligned: While
our Location business has been run globally for some time, we are
continuing to drive towards greater alignment through the
implementation of a global operating model for our Identity Fraud
activities. In our core regions, we are often solving similar
complex challenges and there is still further opportunity to work
more closely with greater consistency to become a stronger and
faster organisation that stands out in all the markets we
serve.
We are bringing our identity and
fraud capabilities closer together, with our Chief Product Officer
leading a more centralised approach to development and innovation.
By exploiting our size and scale as one of the largest providers in
the market, we will leverage common identity fraud platforms and
capabilities to serve our customers worldwide through localised
solutions. We are also benefiting from being more commercially
effective by managing key suppliers and reducing duplication of
investment with a build-once approach. An example is being able to
offer our customers increased performance by delivering our
improved international data sets, developed in our EMEA Identity
business, to customers around the world.
A newly created role of Head of
Market Development is focused on leading our global go-to-market
strategy and sales enablement across our Identity Fraud activities
working closely with our regional leaders. This approach will
improve effectiveness and pace across our sales and marketing
cycle. We are already seeing the benefits of this approach in our
Americas Identity business.
Driving a performance culture: As we make progress towards building a simpler and more
efficient organisation focused on growth, we expect to create
momentum across the business that enhances the experience for our
customers and builds on a culture that differentiates us. Across
all areas of the Group, we will increase the emphasis on
performance delivery from the significant talent within the GBG
team, which has seen over 130 team members promoted this year to
expanded roles. We have also implemented a high-performance
development programme for key sales and product leaders globally
and embedded performance initiatives that celebrate the
collaborative success of the team.
GBG has always had a strong focus
on team member engagement, and this will not change as we evolve.
Our latest Gallup survey resulted in 90% of the team recommending
GBG as a great place to work (FY23: 93%) with a total participation
rate of 92%. We did expect to see a moderation in this score versus
the prior year given the level of change and focus on efficiency
during the last 12 months. Strong team engagement is directly
correlated with satisfied customers, and we were particularly
pleased to see our latest Net Promoter Score (NPS) of 50, our
highest to date and a 19% increase year on year in a period when we
expanded our NPS monitoring globally.
Differentiation through innovation:
Meeting the evolving needs of customers will be
crucial in maintaining our competitive advantage and accelerating
our growth through value-added activities that increase the
intelligence provided to support a customer's decision-making. Our
GBG Score solution is facilitating discussions with customers to
understand the confidence they can place in their current
onboarding journey. This complements GBG Trust, our proprietary
identity fraud network to stop fraud at the point of onboarding.
Customers across sectors have contributed more than 50 million
identity records into the network to help onboard consumers more
quickly, differentiate their journey based on a 'trust' score and
share insight on bad actors.
We have extensive
experience deploying AI and machine learning. Advances in
technology and our product portfolio, such as the Trust
network, mean AI will continue to
be a key focus. Product highlights include
new computer vision and machine learning models within
our document & biometric capabilities, delivering a 4.5x
improvement in match rate performance as well
as enhancements to our document tamper detection. We also
improved our location intelligence using deep learning
models and data parsing to increase match results by up to 17% in
emerging markets. At the same time as we make significant progress
enhancing extensive AI capabilities to augment our products, we are
extending its use across our broader business operations for
improved productivity to provide an exceptional end-to-end customer
experience from setup to support.
Outlook and summary
GBG is a high-quality business
with market-leading positions in the key sectors and geographies we
operate. We have good momentum to continue our journey of building
one of the largest identity and location players in the market
through the evolution of our strategy to concentrate and exploit
the most attractive market growth opportunities, with a relentless
focus on delivering shareholder value.
Our focus on identity onboarding
supports our customers in managing this critical stage of a
customer lifecycle to help them grow and build long-term trusted
relationships. Products such as GBG Trust reinforce our strength in
this market as the digital transformations of our customers
progress and the world continues to face exponential growth in the
threat of fraud.
The new financial year has begun
in-line with our expectations, with improved momentum in Identity
and Location continuing from the final quarter of FY24. The Board
is confident GBG will deliver mid-single-digit revenue growth, on a
constant currency basis, which will drive high single-digit growth
in adjusted operating profit. As we look further forward, the Board
remains confident that GBG has the market position, technology
leadership and business model to capitalise upon the significant
growth opportunities ahead, delivering significant and sustainable
shareholder value.
Dev Dhiman
Chief Executive Officer
On behalf of the Board
10 June 2024
Financial review
We are pleased that we were able
to successfully execute our financial plan for the year. We had a
strong focus on simplification and cost-effectiveness and as a
result have delivered structural savings that we expect will
benefit GBG into the future. Our continued focus on growth
initiatives led to us achieving the acceleration in year-on-year
growth in quarter four that we had expected and built into our
plan. This improved revenue growth of approximately 5.0%, on a
constant currency basis, was primarily driven by an acceleration in
the Identity segment, as a result of improving trends in the
Americas and EMEA. This gives us positive momentum going into the
new financial year.
Revenue growth opportunities in
FY24 continued to be impacted by the general macroeconomic
conditions which has suppressed consumer demand and business
confidence leading to lower transactional volumes for GBG. However,
some of the more specific headwinds the Group faced in the previous
year, relating to changes in consumer behaviours driving demand
reductions in the internet economy and particularly fintech
businesses, somewhat abated from the fourth quarter of the
year.
In FY24 we delivered constant
currency revenue growth of 2.7% and as a result of the sharp focus
on simplification and efficiencies, we recorded our highest ever
level of adjusted operating profit.
GBG's mix of commercial models and
resilient customer retention continues to support strong cash
generation and good forward visibility due to our high levels of
repeatable revenue, with 57.5% (FY23: 56.7%) from subscriptions and
94.8% (FY23: 93.7%) of revenue coming from the combination of
subscriptions and consumption.
This focus on driving simplicity
and efficiency has enabled GBG to prioritise the disciplined
investment required to optimise our core solutions in a competitive
market, while at the same time deliver growth in returns for
shareholders. These initiatives, which began during FY23, have
achieved an annualised run-rate reduction in operating expenditure
of £10 million and helped deliver an improved adjusted operating
profit margin of 22.1%, which was ahead of the reported FY23 margin
of 21.5%. This was despite inflationary pressures and the FY23
margin benefiting from an unusually large FX gain primarily from
the retranslation of intercompany loans. Excluding gains and losses
on foreign exchange, the FY24 adjusted operating profit margin was
still 22.1%, against 20.4% in the prior year.
Our financial position and balance
sheet is strong and in FY24 cash conversion returned to more normal
levels at 90.6% (FY23: 67.3%). By the end of the year GBG's net
debt had reduced to £80.9 million from £105.9 million at the
previous year end. The net debt to EBITDA ratio reduced to 1.27
times (FY23: 1.68 times). As we enter the new financial year,
we remain focused on cash generation and further repayment of
debt.
Revenue and gross margin
Revenue declined on a reported
basis by 0.5% but after adjusting for changes in foreign exchange
rates, the constant currency revenue growth in FY24 was 2.7%. More
detail on revenue performance in each of our operating segments is
included in the Chief Executive Officer's Review.
We were particularly pleased with
the level of revenue growth attributable to new customers won in
the last 12 months which has increased to 4.6% (FY23: 4.5%) and as
expected, Net Revenue Retention (NRR) of 98.1% has improved
compared to the prior year (92.3%). In FY24 we have seen a
reduction in the NRR associated with Fraud segment, which is more
susceptible to short-term fluctuations in NRR as contracts are
generally larger and revenue timing dependant on renewal dates.
NRR, excluding the Fraud segment, increased from 91.1% to
99.0%.
Gross margin for the year of 70.1%
was a small reduction against the prior year when the gross margin
was 71.0%. This reflects the revenue mix in the year both across
our segments but also between direct and partner channels, in
addition to an increase in cloud hosting costs. In the second half
of the year the revenue mix, along with a focus on cloud hosting
optimisation, resulted in gross margin of 71.0%, compared to 69.2%
in the first half.
Operating profit and cost management
On a reported basis, there was an
operating loss of £41.4 million (FY23: loss of £112.4 million),
principally due to the goodwill impairment charge of £54.7 million
recognised at the half year (FY23: £122.2 million).
Adjusted operating profit was
£61.2 million (FY23: £59.8 million), which represents a margin of
22.1% (FY23: 21.5%) and an 8% increase over FY23, excluding the £3
million foreign exchange gain in the prior year.
This improvement reflects a tight
focus on cost efficiency and simplification of our business,
combined with disciplined prioritisation of investment to
capitalise on our long-term market opportunities.
Despite the general inflationary
pressures of the markets in which we operate, our adjusted
operating expenses were £8.8 million or 6.3% lower than the prior
year. We managed headcount tightly and carefully considered our
team member recruitment and the replacement of leavers. This,
together with targeted redundancies, led to an 8% reduction in our
average headcount over the course of the year.
We also completed a review of our
physical office footprint reducing commitments and costs
meaningfully to reflect the hybrid working environment of our teams
as well the changes we have implemented over the last few years to
our geographical footprint, particularly for our technology
teams.
Total spend on technology
decreased to £46.5 million (FY23: £54.0 million), which represents
a reduction of 13.9%. We achieved this through strict
prioritisation of technology projects to ensure our teams are
focused on fewer projects and ones of highest opportunity for GBG
as well as further resource offshoring to lower cost
locations.
These cost saving initiatives
underpinned our profit delivery in FY24 but have also enabled some
level of re-investment into a small number of key product
development activities to ensure we maintain our competitive
differentiation and are positioned to achieve our short, medium and
long-term goals.
Normalised and exceptional items
Amortisation of acquired intangibles
The charge for the year of £39.4
million (FY23: £42.8 million) represents the non-cash cost of
amortising separately identifiable intangible assets including
technology-based assets and customer relationships that were
acquired through business combinations. The decreased charge in
FY24 is due to the impact of some intangibles becoming fully
amortised during the year, in addition to changes in exchange
rates.
Share-based payments
During FY24 3.9 million (FY23: 3.3
million) new share option awards were granted to directors and team
members across the Group, including through the GBG Sharesave
scheme. This increase was due to the share price being
comparatively lower in FY24 leading to a greater number of shares
being awarded for any given value.
The charge for the year of £3.5
million (FY23: £2.3 million) has increased as FY23 included a
credit due to a change in the assumption for the percentage of
awards expected to vest based on EPS and TSR
performance.
Impairment of goodwill
As required under IFRS, the Group
conducts an annual impairment review of goodwill and intangible
assets. This review compares the carrying value on the Group's
balance sheet of those assets against the present value of the
future cashflows they are expected to generate.
As reported in our half year
results for the six months ended 30 September 2023, significant
increases to central bank interest rates since 31 March 2023
resulted in the post-tax discount rate used in our assessment and
applied to the US cashflows increasing from 9.2% at 31 March 2023
to 9.9%. This resulted in an exceptional non-cash goodwill
impairment charge of £54.7 million. More detail can be found in
note 13.
Other exceptional items
In addition to the goodwill
impairment charge, other exceptional costs of £4.9 million (FY23:
£5.0 million) were incurred by the Group in the year and have been
detailed in note 6. Broadly, these exceptional charges arose in
support of our initiatives to achieve future operational
simplification and efficiency.
The most significant elements were
the exit costs for a number of team members which totalled £4.0m as
part of this group wide review; and £0.7m of integration costs as
we finalised projects to align systems from the Acuant
acquisition.
Net finance costs
The Group incurred net finance
costs for the year of £9.0 million (FY23: £6.4 million). The
increase is due to the annualised impact of the significant
increases in the Secured Overnight Financing Rate (SOFR) interest
rate during FY23 (from 0.3% to 4.8%), upon which the Group's loan
facility interest rate is linked. SOFR continued to increase until
July 23 and has remained around the 5.3% level throughout the rest
of FY24.
Strong cash generation has enabled
the Group to reduce net debt by £25.0 million and making repayments
against the loan facility will continue to be a focus during
FY25.
Taxation
The total tax credit of £1.8
million (FY23: £1.0 million charge) includes £8.8 million of
current tax payable on the Group's taxable profits and losses in
the year (FY23: £12.9 million), offset by a deferred tax credit of
£10.6 million (FY23: £11.9 million).
The reported effective tax rate
for the Group has moved from negative 0.8% in FY23 to 3.6% in
FY24.
The adjusted effective tax rate,
which excludes the impact of amortisation of acquired intangibles,
share-based payments and exceptional items increased from 21.3% to
25.2%. The majority of this increase is due to UK statutory tax
rate increasing from 19% to 25% from 1 April 2023.
The tax rate attributable to US
State taxes has fallen and largely this is due to changes in the
calculation method for some US States. GBG Americas has significant
deferred tax assets that have been revalued at the lower tax rate
resulting in a tax charge that is fully recognised as a discrete
item in the year to 31 March 2024.
The Group expects its future
adjusted effective tax rate to be approximately 25%.
Earnings per share
Basic earnings per share improved
from a loss of 47.5 pence to a loss of 19.2 pence reflecting the
reduction in the non-cash goodwill impairment charge.
Adjusted earnings (adjusted
operating profit less net finance costs and adjusted tax) decreased
to £39.0 million (FY23: £42.1 million) due to the higher net
finance cost and higher adjusted tax charge. This resulted in a
7.7% decrease in adjusted diluted earnings per share from 16.4
pence to 15.1 pence.
The basic weighted average number
of shares at 31 March 2024 increased minimally to 252.6 million
(FY23: 252.2 million), due primarily to the full year impact of
shares issued during the prior year.
Deferred and accrued revenue
Deferred revenue at the end of the
year decreased by 2.1% to £55.3 million (FY23: £56.5
million).
This balance principally consists
of contracted licence revenues and profits that are payable up
front but recognised over time as the Group's revenue recognition
criteria are met. The deferred revenue balance does not represent
the total contract value of any future unbilled annual or
multi-year, non-cancellable agreements as the Group more typically
invoices customers in annual or quarterly instalments. The deferred
revenue balance at any point in time is determined by several
factors, including seasonality, the compounding effects of
renewals, invoice duration, invoice timing, FX rates and new
business linearity within a reporting period.
Accrued revenue at the end of the
year increased by £6.9 million to £14.5 million (FY23: £7.6
million). This increase was primarily due to timing differences
with several larger contracts, mostly in the Fraud and Location
segments, signed or renewed during the year where the revenue
recognition profile is different to the invoicing
profile.
Cash flows
Group operating activities before
tax payments and exceptional items generated £57.8 million of cash
(FY23: £42.5 million) representing an Adjusted EBITDA to operating
cash conversion ratio of 90.6% (FY23: 67.3%). Following the
specific and non-recurring factors impacting cash conversion during
the prior year, the operating cash conversion has returned to a
level more consistent with previous years and GBG's medium-term
guidance.
During the year to 31 March 2024,
net repayments against the RCF were £23.0 million, resulting in
outstanding balances of $129 million (FY23: $149 million) and £nil
(FY23: £7 million).
Overall, our net debt at 31 March
2024 decreased to £80.9 million. This was despite the £10.1 million
full year dividend payment, £1.2 million payment of contingent
consideration related to the Cloudcheck acquisition and exceptional
cash costs of £5.4 million. Offsetting these costs were a positive
£1.8 million retranslation impact from the conversion of the
non-sterling denominated cash and debt into pound sterling and a
£1.3 million receipt following the sale of an owned property during
the year.
Further detailed analysis of this
movement is included in the consolidated cash flow statement
.
We were pleased to obtain approval
for the exercise of the second of the one-year extension options on
the existing revolving credit facility. Extending the length of the
facility through to July 2027 provides a platform to support
investment in organic growth and potential future M&A
activity.
Dividend
At the AGM, the Board of Directors
will propose a final ordinary dividend of 4.20 pence per share
(FY23: 4.00 pence), amounting to £10.6 million (FY23: £10.1
million).
If approved, this will be paid on
2 August 2024 to ordinary shareholders whose names appear on the
register of members at the close of business on 21 June 2024. The
Group continues to operate a Dividend Reinvestment Plan, allowing
eligible shareholders to reinvest their dividends into GBG
shares.
In proposing the FY24 final
dividend amounting to £10.6 million, the Directors have assessed
each of the components of equity at 31 March 2024 and assessed how
much of each component is considered distributable in accordance
with applicable guidance. The Company has assessed that £86,739,000
of Merger Reserve recognised upon the acquisition of Acuant
Intermediate Holding Corp is considered to be a realised profit, as
a realised loss has been recognised on the impairment of the
related asset - being the investment in GBG (US) Holdings
LLC.
Therefore, the Directors consider
that there are sufficient distributable reserves available at 31
March 2024 for the declaration of this dividend.
Treasury policy and financial risk
The Group's treasury operation is
managed by a Treasury Committee within formally defined policies
and reviewed by the Board. The Treasury Committee meets on a
regular basis to review cash flow forecasts, covenant compliance,
exposure to interest rate and foreign currency movements and make
recommendations to the Board based on these reviews.
The Treasury Committee receives
weekly cash information to monitor liquidity across the Group and
ensure that significant cash outflows, such as acquisition
payments, dividends and loan repayments, could be made without
exposing the Group to undue risk.
The Group finances its activities
principally with cash, short-term deposits and borrowings but has
the ability to draw down up to £72.8 million of further funding
from a committed revolving credit facility. Other financial assets
and liabilities, such as trade receivables and trade payables,
arise directly from the Group's operating activities. Surplus funds
of the Group are used to repay the RCF, whilst ensuring that a
suitable operational level of cash is retained.
The Group is exposed to a variety
of financial risks including: market risk (including foreign
currency risk and cash flow interest rate risk), credit risk and
liquidity risk. It is not the Group's policy to engage in
speculative activity or to use complex financial
instruments.
Approved by the Board on 10 June
2024
David Ward
Chief Financial Officer
10 June 2024
Consolidated statement of
profit or loss
|
Year ended 31 March
2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024
|
|
|
|
2023
|
|
|
Note
|
Before
|
Normalised
and
|
|
|
Before
|
Normalised and
|
|
|
|
exceptional
items
£000
|
exceptional
items1
£000
|
|
Total
£'000
|
exceptional
items
£000
|
exceptional
items1
£000
|
Total
£'000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
3,
4
|
277,325
|
-
|
|
277,325
|
278,810
|
-
|
278,810
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
|
(82,805)
|
-
|
|
(82,805)
|
(80,994)
|
-
|
(80,994)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
194,520
|
-
|
|
194,520
|
197,816
|
-
|
197,816
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
(132,386)
|
(102,548)
|
|
(234,934)
|
(141,235)
|
(172,246)
|
(313,481)
|
|
|
|
|
|
|
|
|
|
Net (loss)/gain on foreign
exchange
|
|
(162)
|
-
|
|
(162)
|
3,022
|
-
|
3,022
|
|
|
|
|
|
|
|
|
|
(Increase)/decrease in expected
credit losses of trade receivables
|
|
(775)
|
-
|
|
(775)
|
214
|
-
|
214
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit/(loss)
|
|
61,197
|
(102,548)
|
|
(41,351)
|
59,817
|
(172,246)
|
(112,429)
|
|
|
|
|
|
|
|
|
|
Finance income
|
3,
7
|
262
|
-
|
|
262
|
636
|
-
|
636
|
|
|
|
|
|
|
|
|
|
Finance costs
|
8
|
(9,297)
|
-
|
|
(9,297)
|
(7,037)
|
-
|
(7,037)
|
|
|
|
|
|
|
|
|
|
Profit/(loss) before tax
|
|
52,162
|
(102,548)
|
|
(50,386)
|
53,416
|
(172,246)
|
(118,830)
|
|
|
|
|
|
|
|
|
|
Income tax
credit/(charge)
|
9
|
(13,155)
|
14,958
|
|
1,803
|
(11,354)
|
10,390
|
(964)
|
|
|
|
|
|
|
|
|
|
Profit/(loss) after tax for the year attributable to equity
holders of the parent
|
|
39,007
|
(87,590)
|
|
(48,583)
|
42,062
|
(161,856)
|
(119,794)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share
|
10
|
|
|
|
|
|
|
|
- basic
earnings per share for the year
|
|
15.4p
|
|
|
(19.2p)
|
16.7p
|
|
(47.5p)
|
|
|
|
|
|
|
|
|
|
- diluted
earnings per share for the year
|
|
15.1p
|
|
|
(19.2p)
|
16.4p
|
|
(47.5p)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 Normalised items include: amortisation of acquired
intangibles £39,447,000 (2023: £42,758,000) and share-based payment
charges £3,488,000 (2023: £2,313,000). Exceptional items total
£59,613,000 (2023: £127,175,000) (see note 6).
The accompanying notes are an
integral part of this consolidated statement of profit or
loss.
Consolidated statement of
comprehensive income
|
Year ended 31 March
2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
£'000
|
|
£'000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss after tax for the period attributable to equity holders
of the parent
|
|
|
|
|
|
(48,583)
|
|
(119,794)
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive
(expense)/income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Items that may be reclassified to profit or loss in
subsequent periods:
|
|
|
|
|
|
|
|
|
|
Exchange differences on
retranslation of foreign operations (net of tax)
|
|
|
|
|
|
(12,306)
|
|
35,060
|
|
Total items that may be
reclassified to profit or loss in subsequent periods
|
|
|
|
|
|
(12,306)
|
|
35,060
|
|
|
|
|
|
|
|
|
|
|
|
Items that will not be reclassified to profit or loss in
subsequent periods
|
|
|
|
|
|
|
|
|
|
Fair value movement on
investments
|
|
|
|
|
|
(1,600)
|
|
700
|
|
Total items that may be
reclassified to profit or loss in subsequent periods
|
|
|
|
|
|
(1,600)
|
|
700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other comprehensive
(expense)/income
|
|
|
|
|
|
(13,906)
|
|
35,760
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive expense for the period attributable to
equity holders of the parent
|
|
|
|
|
|
(62,489)
|
|
(84,034)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an
integral part of this consolidated statement of comprehensive
income.
Consolidated statement of
changes in equity
|
Year ended 31 March
2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
reserves
|
|
|
|
|
|
|
|
|
|
Equity
share
capital
|
|
Share
premium
|
|
Merger
reserve
|
|
Capital redemption
reserve
|
|
Foreign currency translation
reserve
|
|
Treasury
shares
|
|
Total other
reserves
|
|
Retained
earnings/(accumulated losses)
|
|
Total
equity
|
|
|
Note
|
£'000
|
|
£'000
|
|
£'000
|
|
£'000
|
|
£'000
|
|
£'000
|
|
£'000
|
|
£'000
|
|
£'000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 1 April 2022
|
|
6,297
|
|
566,769
|
|
99,999
|
|
3
|
|
1,423
|
|
-
|
|
101,425
|
|
112,636
|
|
787,127
|
|
Loss for the period
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(119,794)
|
|
(119,794)
|
|
Other comprehensive
income
|
|
-
|
|
-
|
|
-
|
|
-
|
|
35,060
|
|
-
|
|
35,060
|
|
700
|
|
35,760
|
|
Total comprehensive income/(expense) for the
period
|
|
-
|
|
-
|
|
-
|
|
-
|
|
35,060
|
|
-
|
|
35,060
|
|
(119,094)
|
|
(84,034)
|
|
Issue of share capital
|
|
14
|
|
812
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
826
|
|
Investment in own shares
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(2,500)
|
|
(2,500)
|
|
|
|
(2,500)
|
|
Cost of employee benefit trust
shares issued to employees
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
1,426
|
|
1,426
|
|
(1,417)
|
|
9
|
|
Share-based payments
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
2,313
|
|
2,313
|
|
Tax on share options
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(143)
|
|
(143)
|
|
Net share forfeiture
receipt
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
146
|
|
146
|
|
Equity dividend
|
11
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(9,600)
|
|
(9,600)
|
|
Balance at 31 March 2023
|
|
6,311
|
|
567,581
|
|
99,999
|
|
3
|
|
36,483
|
|
(1,074)
|
|
135,411
|
|
(15,159)
|
|
694,144
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss for the period
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(48,583)
|
|
(48,583)
|
|
Other comprehensive
income
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(12,306)
|
|
-
|
|
(12,306)
|
|
(1,600)
|
|
(13,906)
|
|
Total comprehensive iexpense for the period
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(12,306)
|
|
-
|
|
(12,306)
|
|
(50,183)
|
|
(62,489)
|
|
Issue of share capital
|
|
4
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
4
|
|
Investment in own shares
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Cost of employee benefit trust
shares issued to employees
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
947
|
|
947
|
|
(939)
|
|
8
|
|
Share-based payments
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
3,488
|
|
3,488
|
|
Tax on share options
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
104
|
|
104
|
|
Net share forfeiture
refund
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(37)
|
|
(37)
|
|
Equity dividend
|
11
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
(10,093)
|
|
(10,093)
|
|
Balance at 31 March 2024
|
|
6,315
|
|
567,581
|
|
99,999
|
|
3
|
|
24,177
|
|
(127)
|
|
124,052
|
|
(72,819)
|
|
625,129
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an
integral part of this consolidated statement of changes in
equity.
Consolidated balance
sheet
|
|
As at 31 March
2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note
|
|
2024
|
|
2023
|
|
|
|
|
|
£'000
|
|
£'000
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
|
|
|
Goodwill
|
|
|
12
|
|
561,622
|
|
626,394
|
Other intangible assets
|
|
|
12
|
|
181,064
|
|
224,834
|
Property, plant and
equipment
Right-of-use assets
|
|
|
12
12
|
|
1,650
1,565
|
|
3,752
1,449
|
Investments
|
|
|
|
|
1,426
|
|
3,026
|
Deferred tax asset
|
|
|
|
|
937
|
|
793
|
Trade and other
receivables
|
|
|
14
|
|
6,223
|
|
4,305
|
|
|
|
|
|
|
|
|
|
|
|
|
|
754,487
|
|
864,553
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
Inventories
|
|
|
|
|
1,316
|
|
2,619
|
Trade and other
receivables
|
|
|
14
|
|
72,841
|
|
65,313
|
Current tax
|
|
|
|
|
2,939
|
|
1,083
|
Cash and cash equivalents
|
|
|
|
|
21,321
|
|
21,552
|
|
|
|
|
|
|
|
|
|
|
|
|
|
98,417
|
|
90,567
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
|
|
852,904
|
|
955,120
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity and liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital and reserves
|
|
|
|
|
|
|
|
Equity share capital
|
|
|
|
|
6,315
|
|
6,311
|
Share premium
|
|
|
|
|
567,581
|
|
567,581
|
Other reserves
|
|
|
|
|
124,052
|
|
135,411
|
Accumulated losses
|
|
|
|
|
(72,819)
|
|
(15,159)
|
|
|
|
|
|
|
|
|
Total equity attributable to equity holders
of the parent
|
|
|
|
|
625,129
|
|
694,144
|
|
|
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
|
|
|
Loans and borrowings
Lease liabilities
|
|
|
16
|
|
101,115
875
|
|
126,411
524
|
Provisions
|
|
|
|
|
741
|
|
792
|
Deferred revenue
|
|
|
|
|
2,337
|
|
1,492
|
Deferred tax liability
|
|
|
|
|
23,819
|
|
34,986
|
|
|
|
|
|
|
|
|
|
|
|
|
|
128,887
|
|
164,205
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
Lease liabilities
|
|
|
|
|
836
|
|
1,242
|
Trade and other payables
|
|
|
15
|
|
43,669
|
|
37,312
|
Deferred revenue
|
|
|
|
|
52,961
|
|
55,015
|
Contingent consideration
|
|
|
17
|
|
-
|
|
1,237
|
Current tax
|
|
|
|
|
1,422
|
|
1,965
|
|
|
|
|
|
|
|
|
|
|
|
|
|
98,888
|
|
96,771
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
|
|
227,775
|
|
260,976
|
|
|
|
|
|
|
|
|
Total equity and liabilities
|
|
|
|
|
852,904
|
|
955,120
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an
integral part of this consolidated balance sheet.
Approved by the Board on 10 June
2024
D
Dhiman - Director
D
M Ward - Director
Registered in England number
2415211
|
Consolidated cash flow
statement
|
|
Year ended 31 March
2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note
|
|
2024
|
|
2023
|
|
|
|
|
£'000
|
|
£'000
|
|
|
|
|
|
|
|
|
Loss before tax:
|
|
|
(50,386)
|
|
(118,830)
|
|
|
|
|
|
|
|
|
Adjustments to reconcile loss before tax to net cash
flows
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance income
|
7
|
|
(262)
|
|
(636)
|
|
Finance costs
|
8
|
|
9,297
|
|
7,037
|
|
Depreciation of plant and
equipment
|
12
|
|
1,306
|
|
1,771
|
|
Depreciation of right-of-use
assets
|
12
|
|
1,155
|
|
1,491
|
|
Amortisation of intangible
assets
|
12
|
|
39,612
|
|
42,826
|
|
Impairment of goodwill and
intangible assets
|
12
|
|
54,707
|
|
125,022
|
|
Loss on disposal of plant and
equipment and intangible assets
|
|
|
(24)
|
|
379
|
|
Loss on disposal of
businesses
|
|
|
-
|
|
113
|
|
Fair value adjustment on contingent
consideration
|
|
|
-
|
|
(1,660)
|
|
Unrealised gain on foreign
exchange
|
|
|
(61)
|
|
(3,512)
|
|
Share-based payments
|
|
|
3,488
|
|
2,313
|
|
Decrease/(increase) in
inventories
|
|
|
1,227
|
|
(1,448)
|
|
Decrease in provisions
|
|
|
(36)
|
|
(47)
|
|
Increase in trade and other
receivables
|
|
|
(11,723)
|
|
(20)
|
|
Increase/(decrease) in trade and
other payables
|
|
|
5,373
|
|
(16,229)
|
|
|
|
|
|
|
|
|
Cash generated from operations
|
|
|
53,673
|
|
38,570
|
|
Income tax paid
|
|
|
(10,131)
|
|
(4,263)
|
|
|
|
|
|
|
|
|
Net cash generated from operating
activities
|
|
|
43,542
|
|
34,307
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows used in investing
activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition of subsidiaries, net of
cash acquired
|
17
|
|
(1,200)
|
|
(4,991)
|
|
Purchase of plant and
equipment
|
12
|
|
(448)
|
|
(968)
|
|
Purchase of software
|
12
|
|
(9)
|
|
(57)
|
|
Proceeds from disposal of plant and
equipment
|
|
|
1,306
|
|
79
|
|
Net outflow from disposal of
businesses
|
|
|
-
|
|
(18)
|
|
Interest received
|
7
|
|
82
|
|
569
|
|
|
|
|
|
|
|
|
Net cash flows used in investing
activities
|
|
|
(269)
|
|
(5,386)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows used in financing
activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance costs paid
|
|
|
(8,147)
|
|
(6,426)
|
|
Proceeds from issue of
shares
|
|
|
4
|
|
826
|
|
Purchase of shares for Employee
Benefit Trust
|
|
|
-
|
|
(2,500)
|
|
(Refund)/proceeds from share
forfeiture
|
|
|
(37)
|
|
146
|
|
Proceeds from new borrowings, net of
arrangement fee
|
16
|
|
9,714
|
|
12,000
|
|
Repayment of borrowings
|
16
|
|
(32,967)
|
|
(22,394)
|
|
Repayment of lease
liabilities
|
|
|
(1,399)
|
|
(2,062)
|
|
Dividends paid to equity
shareholders
|
11
|
|
(10,093)
|
|
(9,600)
|
|
|
|
|
|
|
|
|
Net cash flows used in financing
activities
|
|
|
(42,925)
|
|
(30,010)
|
|
|
|
|
|
|
|
|
Net increase/(decrease) in cash and
cash equivalents
|
|
|
348
|
|
(1,089)
|
|
Effect of exchange rates on cash and
cash equivalents
|
|
|
(579)
|
|
339
|
|
Cash and cash equivalents at the
beginning of the period
|
|
|
21,552
|
|
22,302
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at the end of the
period
|
|
|
21,321
|
|
21,552
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an
integral part of this consolidated cash flow statement.
Notes to the Accounts
1. Basis of
preparation
The consolidated financial
statements have been prepared in accordance with UK-adopted
international accounting standards, as applied in accordance with
the provisions of the Companies Act 2006. Accounting policies have
been applied consistently to all years presented unless otherwise
stated.
The preliminary announcement
covers the period from 1 April 2023 to 31 March 2024 and was
approved by the Board on 10 June 2024. It is presented in Pounds
Sterling (£) and all values are rounded to the nearest thousand
pounds (£'000) except where otherwise indicated.
The financial information set out
herein does not constitute the Company's statutory accounts for the
years ended 31 March 2024 or 2023 but is derived from those
accounts. The financial information has been prepared using
accounting policies consistent with those set out in the annual
report and accounts for the year ended 31 March 2024. Statutory
accounts for 2023 have been delivered to the Registrar of
Companies, and those for 2024 will be delivered in due course. The
auditors have reported on those accounts; their report was
unqualified, did not include a reference to any matters to which
the auditors drew attention by way of emphasis without qualifying
their report, and did not contain any statements under Section
498(2) or (3) of the Companies Act 2006.
Non-GAAP Measures
The Group presents the non-GAAP
performance measure 'adjusted operating profit' on the face of the
consolidated statement of profit or loss. Adjusted operating profit
is not defined by IFRSs and therefore may not be directly
comparable with the adjusted operating profit measures of other
companies.
The business is managed and
measured on a day-to-day basis using adjusted results. To arrive at
adjusted results, certain adjustments are made for normalised and
exceptional items that are individually significant and which
could, if included, distort the understanding of the performance
for the year and the comparability between periods.
Normalised items
These are recurring items which
management considers could affect the underlying results of the
Group.
These items relate to:
•
amortisation of acquired intangibles; and
•
equity-settled share-based payments charges.
Other types of recurring items may
arise; however, no others were identified in either the current or
prior year. Recurring items are adjusted each year irrespective of
materiality to ensure consistent treatment.
Management consider these items to
not reflect the underlying performance of the Group.
Exceptional Items
The Group presents as exceptional
items those significant items of income and expense which, because
of the nature and expected infrequency of the events giving rise to
them, merit separate presentation to allow shareholders to
understand better the elements of financial performance in the
year, so as to facilitate comparison with prior periods and to
assess better trends in financial performance. Such items may
include, but are not restricted to, significant acquisition,
restructuring and integration related costs, adjustments to
contingent consideration, profits or losses on disposal of
businesses and significant impairment of assets. Exceptional costs
are discussed further in note 6.
Redundancy costs are only
classified within exceptional items if they are linked to a
reorganisation of part of the business, including when as a result
of a business integration.
Management consider these
significant and/or non-recurring-items to be inherently not
reflective of the future or underlying performance of the
Group.
Going
concern
The assessment of going concern
relies heavily on the ability to forecast future cash flows over
the going concern assessment period which covered the period
through to 30 September 2025. Although GBG has a robust budgeting
and forecasting process, the continued economic uncertainty caused
by the macroeconomic environment means that additional
sensitivities and analysis have been applied to test the going
concern assumption under a range of severe but plausible downside
scenarios and a reverse stress test scenario.
The Group has continued to
successfully convert adjusted operating profit into cash. During
the year to 31 March 2024, GBG's operating cash to Adjusted EBITDA
ratio ('cash conversion') was 90.6% an increase of 23.3% on the
prior year. This improvement was due to a number of specific
non-recurring factors which distorted the cash conversion in the
prior period, with the performance now more reflective of historic
and expected future levels.
At 31 March 2024 GBG was in a net
debt position of £80.9 million (FY23: £105.9 million), an
improvement of £25.0 million since 31 March 2023. Cash flow was
negatively impacted by continued increases in interest rates during
the first half of the year (Secured Overnight Financing Rate
(SOFR)) increased by over 0.5% throughout the financial year which
has led to higher interest payments on the RCF facility.
The RCF facility has a maximum
level of £175 million which could be drawn down for working capital
purposes if required. As at 31 March 2024, the available undrawn
facility was £72.8 million compared to £47.5 million at 31 March
2023.
Following bank approval in October
2023 for the exercise of the one-year extension on the facility,
the Group has access to a £175 million facility until July 2026 and
£140 million until July 2027.
The facility agreement has the
following covenants:
·
Leverage - consolidated net borrowings as a
multiple of Adjusted EBITDA for the last 12 months, assessed
quarterly in arrears, must not exceed 3.00:1.00
·
Interest cover - Adjusted EBITDA for the past 12
months as a multiple of consolidated net finance charges, for the
last 12 months, assessed quarterly in arrears, must not fall below
4.00:1.00
The Board approved budget showed
continued significant headroom in the covenant compliance tests and
sufficient liquidity to maintain operations. The budget model was
then adjusted to reflect a severe but plausible downside scenario,
including increases in costs, interest rates as well as reduced
revenue growth both on an overall Group basis and specific to
certain areas of the business. Under these downside scenarios, the
covenant compliance and liquidity position did not result in any
risk to going concern. Relative to the budget produced by
management there have not been any adverse variances in the overall
trading performance since the year-end.
Following consideration of the
budget and a range of downside scenarios, the Directors have a
reasonable expectation that the Company has adequate resources to
continue in operational existence for the foreseeable future.
Therefore, the Directors consider it appropriate to adopt the going
concern basis of accounting in preparing the consolidated financial
statements.
2. Accounting Policies
The preliminary statement has been
prepared on a consistent basis with the accounting policies set out
in the last published financial statements for the year ended 31
March 2023. New standards and interpretations which came into force
during the year did not have a material impact on the Group's
financial statements.
3. Revenue
Revenue disclosed in the
consolidated statement of profit or loss is analysed as
follows:
|
|
|
|
|
2024
|
|
2023
|
|
£'000
|
|
£'000
|
|
|
|
|
Subscription revenues:
|
|
|
|
Consumption-based
|
46,440
|
|
45,427
|
Term-based
|
112,995
|
|
112,034
|
Total subscription revenues
|
159,435
|
|
157,461
|
Consumption
|
103,433
|
|
103,834
|
Hardware
|
7,825
|
|
8,660
|
Other
|
6,632
|
|
8,655
|
Revenue
|
277,325
|
|
278,810
|
|
|
|
|
4. Segmental information
The Group's operating segments are
aggregated and internally reported to the Group's Chief Executive
Officer as three reportable segments: Location, Identity and Fraud
on the basis that they provide similar products and
services.
'Central overheads' represents
Group operating costs such as technology, compliance, finance,
legal, people team, information security, premises, Directors'
remuneration and PLC costs.
The measure of performance of
those segments that is reported to the Group's Chief Executive
Officer is adjusted operating profit, being profits before
amortisation of acquired intangibles, equity-settled share-based
payments, exceptional items, net finance costs and tax, as shown
below.
Information on segment assets and
liabilities is not regularly provided to the Group's Chief
Executive Officer and is therefore not disclosed below.
|
|
|
|
|
|
|
|
|
|
|
|
|
Location
|
|
Identity
|
|
Fraud
|
Total
|
Year ended 31 March 2024
|
|
|
£'000
|
|
£'000
|
|
£'000
|
|
£'000
|
Subscription revenues:
|
|
|
|
|
|
|
|
|
|
Consumption-based
|
|
|
17,437
|
|
26,827
|
|
2,176
|
|
46,440
|
Term-based
|
|
|
55,444
|
|
24,945
|
|
32,606
|
|
112,995
|
Total subscription revenues
|
|
|
72,881
|
|
51,772
|
|
34,782
|
|
159,435
|
Consumption
|
|
|
7,203
|
|
94,533
|
|
1,697
|
|
103,433
|
Hardware
|
|
|
-
|
|
7,825
|
|
-
|
|
7,825
|
Other
|
|
|
982
|
|
1,931
|
|
3,719
|
|
6,632
|
Total revenue
|
|
|
81,066
|
|
156,061
|
|
40,198
|
|
277,325
|
Contribution
|
|
|
32,384
|
|
42,704
|
|
14,812
|
|
89,900
|
Central overheads
|
|
|
|
|
|
|
|
|
(27,766)
|
Foreign exchange loss
|
|
|
|
|
|
|
|
|
(162)
|
Expected credit losses of trade
receivables
|
|
|
|
|
|
|
|
|
(775)
|
Adjusted operating profit
|
|
|
|
|
|
|
|
|
61,197
|
Amortisation of acquired
intangibles
|
|
|
|
|
|
|
|
|
(39,447)
|
Share-based payments
charge
|
|
|
|
|
|
|
|
|
(3,488)
|
Exceptional items
|
|
|
|
|
|
|
|
|
(59,613)
|
Operating loss
|
|
|
|
|
|
|
|
|
(41,351)
|
Finance income
|
|
|
|
|
|
|
|
|
262
|
Finance costs
|
|
|
|
|
|
|
|
|
(9,297)
|
Income tax credit
|
|
|
|
|
|
|
|
|
1,802
|
Loss for the year
|
|
|
|
|
|
|
|
|
(48,583)
|
|
|
|
Location
|
|
Identity
|
|
Fraud
|
Total
|
Year ended 31 March 2023
|
|
|
£'000
|
|
£'000
|
|
£'000
|
|
£'000
|
Subscription revenues:
|
|
|
|
|
|
|
|
|
|
Consumption-based
|
|
|
16,809
|
|
27,427
|
|
1,191
|
|
45,427
|
Term-based
|
|
|
53,522
|
|
27,586
|
|
30,926
|
|
112,034
|
Total subscription revenues
|
|
|
70,331
|
|
55,013
|
|
32,117
|
|
157,461
|
Consumption
|
|
|
5,917
|
|
96,269
|
|
1,648
|
|
103,834
|
Hardware
|
|
|
-
|
|
8,860
|
|
-
|
|
8,860
|
Other
|
|
|
642
|
|
2,587
|
|
5,426
|
|
8,655
|
Total revenue
|
|
|
76,890
|
|
162,729
|
|
39,191
|
|
278,810
|
Contribution
|
|
|
29,897
|
|
47,623
|
|
10,259
|
|
87,779
|
Central overheads
|
|
|
|
|
|
|
|
|
(31,198)
|
Foreign exchange
gain/(loss)
|
|
|
|
|
|
|
|
|
3,022
|
Expected credit losses of trade
receivables
|
|
|
|
|
|
|
|
|
214
|
Adjusted operating profit
|
|
|
|
|
|
|
|
|
59,817
|
Amortisation of acquired
intangibles
|
|
|
|
|
|
|
|
|
(42,758)
|
Share-based payments
charge
|
|
|
|
|
|
|
|
|
(2,313)
|
Exceptional items
|
|
|
|
|
|
|
|
|
(127,175)
|
Operating loss
|
|
|
|
|
|
|
|
|
(112,429)
|
Finance income
|
|
|
|
|
|
|
|
|
636
|
Finance costs
|
|
|
|
|
|
|
|
|
(7,037)
|
Income tax expense
|
|
|
|
|
|
|
|
|
(964)
|
Loss for the year
|
|
|
|
|
|
|
|
|
(119,794)
|
5. Operating loss
|
|
|
|
This is stated after
charging:
|
2024
|
|
2023
|
|
£'000
|
|
£'000
|
|
|
|
|
Research and development costs
recognised as an operating expense
|
15,683
|
|
20,176
|
Other technology related costs
recognised as an operating expense
|
30,802
|
|
33,817
|
Total Technology related costs recognised as an operating
expense
|
46,485
|
|
53,993
|
6. Exceptional items
|
|
|
|
|
2024
|
|
2023
|
|
£'000
|
|
£'000
|
|
|
|
|
(a) Integration costs
|
729
|
|
686
|
(b) Costs associated with team member reorganisations
|
4,018
|
|
1,813
|
(c) Rationalisation of office locations
|
159
|
|
391
|
(d) Impairment of goodwill (note 12 & 13)
|
54,707
|
|
122,225
|
(e) Impairment of intangibles
|
-
|
|
2,797
|
(f)
Acquisition related costs/(income)
|
-
|
|
(1,087)
|
(g) Loss on disposal of businesses
|
-
|
|
113
|
(h) Write off of cloud-based software
|
-
|
|
237
|
Total exceptional costs
|
59,613
|
|
127,175
|
(a) Integration costs have been incurred in relation to the
integration of the Acuant and Cloudcheck acquisitions. This
principally relates to consultancy fees paid to advisors in running
programmes to deliver revenue and cost synergies from the
acquisitions, travel for specific integration meetings, costs
relating to the alignment of global systems and business
operations, the costs of additional other temporary resources
required for the integration and claims associated with the pre
acquisition period. To 31 March 2024, the Group expensed £729,000
(2023: £686,000) relating to the integration of Acuant and
Cloudcheck. Integration activities have ended during the year ended
31 March 2024. Due to the size and nature
of acquisition and integration costs, management consider that they
do not reflect the Group's trading performance and so are adjusted
to ensure consistency between periods.
(b) Costs associated with team member reorganisations relate to
exit costs of personnel leaving the business on an involuntary
basis, either as a result of integrating acquisitions or due to
reorganisations within our operating divisions as part of a
Group-wide restructuring exercise. Due to the nature of these
costs, management deem them to be exceptional in order to better
reflect our underlying performance. Exit costs outside of these
circumstances are treated as an operating expense.
(c) During the year to 31 March 2023, a project was started to
rationalise the Group's office locations. In the year to 31 March
2024, the Group expensed £159,000 (2023: £391,000) with £254,000
relating to the costs associated with exiting leased buildings and
£95,000 credit relating to a gain on disposal from the sale of an
owned property. Due to the nature of these costs, management deem
them to be exceptional in order to better reflect our underlying
performance. This rationalisation project was finalised at the end
of FY24.
(d) As part of the Group's annual impairment testing in the prior
year, it was identified that the goodwill allocated to the Identity
- Americas group of CGUs was impaired and an impairment charge of
£122,225,000 was recognised in the year to 31 March 2023. Due to
increases in discount rates during the year to 31 March 2024, an
additional impairment charge of £54,707,000 was recognised during
the year.
(e) During the year to 31 March 2023, as part of the continued
integration of Acuant and simplification of our brands in the
Americas region, Acuant was rebranded as IDology. As a result, the
value of the Acuant brand included within acquired intangibles was
considered to be £nil and an impairment charge of £2,797,000 was
recognised.
(f)
Acquisition related costs of £nil (2023:
£1,087,000 credit). During the year to 31 March 2023, acquisition
related costs included:
·
Foreign exchange movement on contingent
consideration (see note 17). The contingent consideration
liabilities related to IDology and Cloudcheck are based on the US
Dollar and New Zealand dollar respectively. As a result, the
liabilities were retranslated at the balance sheet date with a loss
of £379,000 being treated as an exceptional item.
·
Legal and professional advisor costs directly
attributable to the acquisition of Acuant and the possible offer by
GTCR to acquire GBG of £573,000.
·
A fair value reassessment was made to the
Cloudcheck contingent consideration liability. Based on actual
performance in the period following acquisition, it was determined
that the performance criteria would not be met in full and a credit
of £2,753,000 was taken within exceptional items. The contingent
consideration in respect of pre-acquisition tax losses within
IDology Inc was also settled during the year, with an additional
charge of £806,000 being recognised in exceptional items. £92,000
was also received from the IDology escrow administrator to
reimburse pre-acquisition liabilities paid to the
seller.
(g) During the year to 31 March 2021, the business disposed of its
Marketing Services and Employ and Comply businesses which resulted
in an overall profit on disposal. In the year to 31 March 2023,
additional costs of £113,000 were incurred in relation to the
finalisation of the disposal of these businesses.
(h) During the year to 31 March 2023, a write off of cloud-based
software of £237,000 has been recognised. A final agenda decision
by the IFRS Interpretations Committee clarified that configuration
or customisation costs from cloud computing arrangements do not
usually meet the definition of intangible assets under IAS 38
Intangible Assets' and therefore should not be capitalised. As a
result, previously capitalised costs that did not satisfy the
clarified recognition criteria were written off.
The total cash net outflow during
the year as a result of exceptional items was £4,124,000 (2023:
£3,934,000 outflow). The tax impact of the exceptional items was a
tax credit of £1,158,000 (2023: tax credit of £917,000).
7. Finance income
|
|
|
|
|
2024
|
|
2023
|
|
£'000
|
|
£'000
|
Bank interest
receivable
|
73
|
|
16
|
Interest income on multi-year
contracts
|
180
|
|
53
|
Tax interest receivable
|
9
|
|
567
|
|
|
|
|
|
262
|
|
636
|
8. Finance costs
|
2024
|
|
2023
|
|
£'000
|
|
£'000
|
Bank interest payable
|
8,712
|
|
6,413
|
Interest on long service
award
|
21
|
|
9
|
Amortisation of bank loan
fees
|
341
|
|
326
|
Other interest payable
|
133
|
|
14
|
Unwinding of discount on contingent
consideration liability
|
20
|
|
165
|
Lease liability interest
|
70
|
|
110
|
|
|
|
|
|
9,297
|
|
7,037
|
9. Income tax (credit)/charge
|
|
|
|
a) Tax on loss
|
|
|
|
The tax (credit)/charge in the
consolidated statement of profit or loss for the year is as
follows:
|
|
|
|
|
2024
|
|
2023
|
|
£'000
|
|
£'000
|
Current income tax
|
|
|
|
UK corporation tax on loss for the
year
|
4,590
|
|
4,485
|
Amounts underprovided in previous
years
|
229
|
|
637
|
Foreign tax
|
3,985
|
|
7,754
|
|
8,804
|
|
12,876
|
Deferred tax
|
|
|
|
Origination and reversal of
temporary differences
|
(8,054)
|
|
(12,539)
|
Amounts (overprovided) in previous
years
|
(209)
|
|
(225)
|
Impact of change in tax
rates
|
(2,344)
|
|
852
|
|
(10,607)
|
|
(11,912)
|
|
|
|
|
Tax (credit)/charge in the
consolidated statement of profit or loss
|
(1,083)
|
|
964
|
b) Reconciliation of the total tax
(credit)/charge
|
|
|
|
|
|
|
|
The loss before tax multiplied by
the standard rate of corporation tax in the UK would result in a
tax charge as explained below:
|
|
|
|
|
|
2024
|
|
2023
|
|
£'000
|
|
£'000
|
|
|
|
|
Consolidated loss before
tax
|
(50,586)
|
|
(118,830)
|
|
|
|
|
Consolidated loss before tax
multiplied by the standard rate of corporation tax in
the UK of 25% (2023:
19%)
|
(12,596)
|
|
(22,578)
|
|
|
|
|
Effect of:
|
|
|
|
Permanent differences
|
16,886
|
|
31,813
|
Non-taxable income
|
(1,988)
|
|
(809)
|
Rate changes
|
(2,344)
|
|
775
|
Recognition of previously
unrecognised deferred tax assets
|
(204)
|
|
(266)
|
Tax provision
recognised
|
-
|
|
392
|
Adjustments in respect of prior
years
|
20
|
|
412
|
Research and development
incentives
|
(417)
|
|
(123)
|
Patent Box relief
|
(752)
|
|
(509)
|
Share option relief
|
488
|
|
518
|
Effect of higher taxes on overseas
earnings
|
(896)
|
|
(8,660)
|
Total tax (credit)/charge reported
in the consolidated statement of profit or loss
|
(1,803)
|
|
964
|
|
|
|
|
|
|
|
|
The Group's reported effective tax
rate for the year was 3.6% (2023: (0.8)%). After adjusting for the
impact of amortisation of acquired intangibles, equity-settled
share-based payments and exceptional items, the adjusted effective
tax rate was 25.2% (2023: 21.3%). These measures are defined in the
non-GAAP measures note.
|
10. Earnings per ordinary share from continuing
operations
|
|
Basic
pence per
share
|
|
Diluted
pence per
share
|
|
Adjusted
Basic
pence per
share
|
|
Adjusted
Diluted
pence per
share
|
|
|
|
|
|
|
|
|
|
2024
|
|
(19.2)
|
|
(19.2)
|
|
15.4
|
|
15.1
|
|
|
|
|
|
|
|
|
|
2023
|
|
(47.5)
|
|
(47.5)
|
|
16.7
|
|
16.4
|
|
|
|
|
|
|
|
|
|
Basic
Basic earnings per share is
calculated by dividing the profit attributable to equity holders of
the Company from continuing operations by the basic weighted
average number of ordinary shares in issue during the
year.
Diluted
Diluted earnings per share is
calculated by dividing the profit for the year attributable to
ordinary equity holders from continuing operations by the weighted
average number of ordinary shares outstanding during the year plus
the weighted average number of ordinary shares that would be issued
on the conversion of all the dilutive potential ordinary shares
into ordinary shares.
|
|
2024
|
|
2023
|
|
|
No.
|
|
No.
|
|
|
|
|
|
Basic weighted average number of
shares in issue
|
|
252,552,462
|
|
252,235,803
|
Basic weighted average number of
shares held by the EBT
|
|
(161,495)
|
|
(269,104)
|
Dilutive effect of share
options
|
|
5,247,463
|
|
5,030,313
|
Diluted weighted average number of
shares in issue
|
|
257,638,430
|
|
256,997,012
|
For the year ended 31 March 2024
and 31 March 2023, potential ordinary shares are antidilutive, as
their inclusion in the diluted loss per share calculation would
reduce the loss per share, and have therefore been
excluded.
Adjusted
Adjusted earnings per share is
defined as adjusted operating profit less net finance costs and
adjusted tax divided by the basic weighted average number of
ordinary shares of the Company.
|
2024
£'000
|
Basic
2024
pence per
share
|
|
Diluted
2024
pence per
share
|
|
|
2023
£'000
|
Basic
2023
pence per
share
|
|
Diluted
2023
pence per
share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted operating profit
|
61,197
|
24.2
|
|
23.8
|
|
|
59,817
|
23.7
|
|
23.3
|
|
Less net finance costs
|
(9,035)
|
(3.6)
|
|
(3.6)
|
|
|
(6,401)
|
(2.5)
|
|
(2.5)
|
|
Less adjusted tax
|
(13,155)
|
(5.2)
|
|
(5.1)
|
|
|
(11,354)
|
(4.5)
|
|
(4.4)
|
|
Adjusted earnings
|
39,007
|
15.4
|
|
15.1
|
|
|
42,062
|
16.7
|
|
16.4
|
|
11. Dividends paid and proposed
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024
£'000
|
|
2023
£'000
|
|
|
|
|
|
|
|
|
|
Declared and paid during the year
|
|
|
|
|
|
|
|
|
Final dividend for 2023 paid in July
2023: 4.00p (final dividend for 2022 paid in July 2022:
3.81p)
|
|
|
|
|
|
10,093
|
|
9,600
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proposed for approval at AGM (not recognised as a liability
at 31 March)
|
|
|
|
|
|
|
Final dividend for 2024: 4.20p
(2023: 4.00p)
|
|
|
|
|
|
10,609
|
|
10,098
|
|
|
|
|
|
|
|
|
|
12. Non-current assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill
£'000
|
|
Other intangible
assets
£'000
|
|
Property, plant &
equipment
£'000
|
|
Right-of-use
assets
£'000
|
Cost
|
|
|
|
|
|
|
|
At 1 April 2023
|
748,756
|
|
357,807
|
|
11,467
|
|
7,153
|
Additions
|
-
|
|
171
|
|
613
|
|
1,322
|
Disposals
|
-
|
|
(663)
|
|
(5,728)
|
|
(4,479)
|
Foreign exchange
adjustment
|
(14,400)
|
|
(6,644)
|
|
(276)
|
|
(68)
|
At 31 March 2024
|
734,356
|
|
350,671
|
|
6,076
|
|
3,928
|
|
|
|
|
|
|
|
|
Depreciation, impairment and amortisation
|
At 1 April 2023
|
122,362
|
|
132,973
|
|
7,715
|
|
5,704
|
Charge for the period
|
-
|
|
39,612
|
|
1,306
|
|
1,155
|
Impairment (note 13)
|
54,707
|
|
-
|
|
-
|
|
-
|
Disposals
|
-
|
|
(663)
|
|
(4,439)
|
|
(4,462)
|
Foreign exchange
adjustment
|
(4,335)
|
|
(2,315)
|
|
(156)
|
|
(34)
|
At 31 March 2024
|
172,734
|
|
169,607
|
|
4,426
|
|
2,363
|
|
|
|
|
|
|
|
|
Net
book value
|
|
|
|
|
|
|
|
At 31 March 2024
|
561,622
|
|
181,064
|
|
1,650
|
|
1,565
|
At 1 April 2023
|
626,394
|
|
224,834
|
|
3,752
|
|
1,449
|
13. Impairment
Summary
At 30 September 2023, GBG's half
year end, it was determined that there was an indicator of
potential impairment in Identity - Americas and Identity - APAC
groups of CGUs. This was as a result of an increase in the
applicable discount rate assumptions used in the value-in-use
calculations versus the assumption used as at the previous
impairment review which was conducted as at 31 March
2023.
Following the completion of this
impairment review, the carrying value of the Identity - Americas
group of CGUs was reduced to its recoverable amount through
recognition of an impairment charge of £54,707,000 against
goodwill. This charge was recognised within exceptional items in
the consolidated statement of profit or
loss. No impairment was identified against the Identity - APAC
group of CGUs.
The annual impairment review was
performed at 31 March 2024 for all groups of CGUs to which goodwill
is allocated. Despite performing an impairment review for the
Identity - Americas and Identity - APAC group of CGUs during the
half year review as at 30 September 2023, these two groups of CGUs
have been reviewed again. The results of the annual impairment
review are detailed below.
With the exception of the impairment
charge recognised during the period to 30 September 2023 in the
half-year review, no impairment was identified in the other groups
of CGUs tested at 31 March 2024. When an impairment loss has
previously been recognised for goodwill, that impairment loss
cannot be reversed in a subsequent period.
Impairment review
Goodwill and intangible assets
acquired through business combinations is allocated to the CGUs
that are expected to benefit from that business combination and has
been allocated for impairment testing purposes to seven groups of
CGUs as follows:
§ Location CGU (represented by the Location operating segment
excluding the Location - APAC Unit)
§ Location - APAC CGU (part of the Location operating
segment)
§ Identity - EMEA CGU (part of the Identity operating
segment)
§ Identity - APAC CGU (part of the Identity operating
segment)
§ Identity - Americas CGU (part of the Identity operating
segment)
§ Fraud - Investigate CGU (part of the Fraud operating
segment)
§ Fraud - APAC CGU (part of the Fraud operating
segment)
|
2024
|
|
2023
|
|
Goodwill
|
|
Acquired
Intangibles
|
|
Total
|
|
Goodwill
|
|
Acquired
Intangibles
|
|
Total
|
Name
|
£'000
|
|
£'000
|
|
£'000
|
|
£'000
|
|
£'000
|
|
£'000
|
|
|
|
|
|
|
|
|
|
|
|
|
Location Unit
|
61,622
|
|
7,912
|
|
69,534
|
|
61,775
|
|
10,634
|
|
72,409
|
Location - APAC Unit
|
2,228
|
|
468
|
|
2,696
|
|
2,336
|
|
614
|
|
2,950
|
Identity - EMEA Unit
|
103,070
|
|
21,990
|
|
125,060
|
|
104,484
|
|
26,588
|
|
131,072
|
Identity - APAC Unit
|
73,180
|
|
21,631
|
|
94,811
|
|
75,325
|
|
26,402
|
|
101,727
|
Identity - Americas Unit
|
304,372
|
|
127,301
|
|
431,673
|
|
364,662
|
|
157,251
|
|
521,913
|
Fraud - Investigate Unit
|
3,608
|
|
1,661
|
|
5,269
|
|
3,608
|
|
2,821
|
|
6,429
|
Fraud - APAC Unit
|
13,542
|
|
33
|
|
13,575
|
|
14,204
|
|
456
|
|
14,660
|
|
561,622
|
|
180,996
|
|
742,618
|
|
626,394
|
|
224,766
|
|
851,160
|
Key Assumptions Used in Value in Use
Calculations - Base Case
The key assumptions for value in
use calculations are those regarding the forecast revenue growth,
discount rates and long-term growth rates.
The Group prepares cash flow
forecasts using:
·
budgets and forecasts approved by the Directors
covering a 5 year period;
·
an appropriate extrapolation of cash flows is
applied beyond this to determine a terminal value using a
combination of:
o
for the Identity segment only - industry analysis
of market growth rates to 2032; and
o
a long-term average growth rate applied to
perpetuity for the geographic market being assessed.
Forecast revenue growth rates,
margins and cash flow conversion rates were based on past
experience, industry market analysis and strategic opportunities
specific to the group of CGUs being assessed.
The use of a pre-perpetuity
projection period of more than five years for the Identity segment
is an accounting judgement. It was considered that beyond the
initial period covered by budgets and forecasts, it was most
appropriate to include a further period of three years of growth
rates (2023: four years of growth rates) that are higher than the
long-term average growth rates for that particular region. The
growth rates were considered to be reliable since they were
determined on the basis of multiple pieces of independent, external
industry and market research covering the Identity and Identity
Fraud markets which supported that, over this period, this market
is expected to grow at a higher rate than the long-term growth
rates of these geographic markets as a whole.
Beyond this forecast period, the
long-term average growth rate is not greater than the average
long-term retail growth rate in the territory where the group of
CGUs is based UK - 2.0%; USA - 2.5%; Australia - 3.0% (2023: UK -
2.0%; USA - 2.4%; Australia - 3.6%).
The Directors estimate discount
rates using pre-tax rates that reflect current market assessments
of the time value of money and the risks specific to the individual
CGU. Growth rates reflect long-term growth rate prospects for
the economy in which the CGU operates.
|
|
|
|
|
|
|
|
|
|
|
2024
|
|
2023
|
Name
|
|
Pre-tax
discount
rate
|
|
Growth
rate
(in
perpetuity)
|
|
Pre-tax
discount
rate
|
|
Growth
rate
(in
perpetuity)
|
|
|
%
|
|
%
|
|
%
|
|
%
|
Location Unit
|
|
13.7%
|
|
2.0%
|
|
13.5%
|
|
2.0%
|
Location - APAC Unit
|
|
12.7%
|
|
3.0%
|
|
13.6%
|
|
3.6%
|
Identity - EMEA Unit*
|
|
13.4%
|
|
2.0%
|
|
13.5%
|
|
2.0%
|
Identity - APAC Unit*
|
|
12.6%
|
|
3.0%
|
|
13.6%
|
|
3.6%
|
Identity - Americas
Unit*
|
|
12.2%
|
|
2.5%
|
|
12.3%
|
|
2.4%
|
Fraud - Investigate
Unit
|
|
13.8%
|
|
2.0%
|
|
13.5%
|
|
2.0%
|
Fraud - APAC Unit
|
|
12.7%
|
|
3.0%
|
|
13.6%
|
|
3.6%
|
* For the year to 31 March 2024,
the following revenue growth rates have been applied to the three
year period from 1 April 2029 to 31 March 2032 for these groups of
CGUs: Identity - EMEA 8.0% (2023: 10.3%), Identity - APAC 10.0%
(2023: 12.5%) and Identity - Americas 14.7% (2023:
14.7%).
The headroom/(impairment) (i.e.
the excess/(shortfall) of the value of discounted future cash flows
over the carrying amount of the CGU) under the base case scenario
was as follows:
|
|
|
|
|
|
|
|
|
2024
|
|
|
2023
|
|
Name
|
|
Base
case1
£'000
|
|
|
Base
case1
£'000
|
|
|
|
|
|
|
|
|
Location Unit
|
|
246,384
|
|
|
102,029
|
|
Location - APAC Unit
|
|
15,876
|
|
|
12,298
|
|
Identity - EMEA Unit
|
|
36,439
|
|
|
32,301
|
|
Identity - APAC Unit
|
|
34,658
|
|
|
2,741
|
|
Identity - Americas
Unit
|
|
4,144
|
|
|
(122,208)
|
|
Fraud - Investigate
Unit
|
|
62,206
|
|
|
26,628
|
|
Fraud - APAC Unit
|
|
62,710
|
|
|
49,372
|
|
1 The excess of the recoverable amount over the carrying amount
of the CGU before applying sensitivities
The above assessment is stated
after the goodwill impairment recorded at 30 September 2023. The
carrying value of the Identity - Americas group of CGUs was reduced
to its recoverable amount through recognition of an impairment
charge of £54,707,000 against goodwill during the period to 30
September 2023. Further details of the reason for this impairment
are in the summary section above and in the Financial
Review.
This charge is recognised within
exceptional items in the consolidated statement of profit or loss.
Any additional adverse movement in the key assumptions at the
balance sheet date would lead to a further impairment of
goodwill.
Key Assumptions Used in Value in Use
Calculations - Sensitised Case
The Group has considered the
impact of changes in future revenue growth and key assumptions on
the base case value in use model, to create a sensitised value in
use model. The table below shows the impact on the base case
headroom as a result of the following changes, with all other
assumptions being unchanged:
|
0.1% change in annual
revenue growth forecast
|
|
0.1% change in discount
rate
|
|
0.1% change in long-term
growth rate
|
|
Name
|
£'000
|
|
£'000
|
|
£'000
|
|
|
|
|
|
|
|
|
Location Unit
|
(906)
|
|
(3,660)
|
|
(2,770)
|
|
Location - APAC Unit
|
(312)
|
|
(279)
|
|
(225)
|
|
Identity - EMEA Unit
|
(1,515)
|
|
(1,991)
|
|
(1,204)
|
|
Identity - APAC Unit
|
(901)
|
|
(2,026)
|
|
(1,364)
|
|
Identity - Americas
Unit1
|
(9,437)
|
|
(6,616)
|
|
(4,333)
|
|
Fraud - Investigate Unit
|
(320)
|
|
(755)
|
|
(569)
|
|
Fraud - APAC Unit
|
(767)
|
|
(1,137)
|
|
(912)
|
|
A sensitised model has been
included below, applying the cumulative impact of:
·
Increasing pre-tax discount rates by 50bps (2023:
25bps), to reflect potential increases in government bond yields
and associated risk-free rates. We have increased the sensitivity
of this assumption given the greater volatility observed in
discount rates in the last 12 month period;
·
Decreasing average annual growth forecasts o
between 2025 and 2032 by 100bps (2023: average annual growth
forecasts between 2029 and 2032 50bps), to reflect the potential
for a worse than predicted market outlook; and
·
Decreasing long term growth rates by 25bps (2023:
25bps), to reflect a worse than predicted long-term global economic
outlook.
It was not deemed necessary to
sensitise the operating margin of the CGU given the strategy for
growth. Despite the forecast growth the unsensitised forecast cash
flows do not assume any operating leverage which would increase
operating profit margins. Management determined that should growth
be slower than estimated then there was adequate headroom in the
estimates of costs that operating margins could be
preserved.
The headroom/(impairment) (i.e.
the excess of the value of discounted future cash flows over the
carrying amount of the CGU) under the sensitised scenario is
below:
|
|
|
|
|
|
|
|
|
|
|
|
|
2024
|
|
2023
|
Name
|
Base case
headroom
£'000
|
Change in headroom
increasing discount rate by 50bps
£'000
|
Change in headroom
decreasing annual revenue growth rates during the forecast period
by 100bps
£'000
|
Change in headroom
decreasing long term growth rates by 25bps
£'000
|
Sensitised1
£'000
|
|
Sensitised1
£'000
|
|
|
|
|
|
|
|
|
Location Unit
|
246,384
|
(17,491)
|
(13,352)
|
(5,692)
|
209,849
|
|
95,680
|
Location - APAC Unit
|
15,876
|
(1,319)
|
(977)
|
(440)
|
13,140
|
|
11,622
|
Identity - EMEA Unit
|
36,439
|
(9,508)
|
(13,757)
|
(2,292)
|
10,882
|
|
23,337
|
Identity - APAC Unit
|
34,658
|
(9,560)
|
(8,209)
|
(2,589)
|
14,300
|
|
(2,776)
|
Identity - Americas
Unit
|
4,144
|
(31,361)
|
(36,990)
|
(8,140)
|
(72,347)
|
|
(157,506)
|
Fraud - Investigate
Unit
|
62,206
|
(3,607)
|
(2,962)
|
(1,164)
|
54,473
|
|
25,445
|
Fraud - APAC Unit
|
62,710
|
(5,369)
|
(3,788)
|
(1,793)
|
51,760
|
|
46,517
|
1 Headroom after adjusting future cash flows and key
assumptions to create a sensitised value in use model
The sensitised scenario would lead
to impairment of £72,347,000 for Identity - Americas. Therefore, a
reasonably possible change in the value of the key assumptions
could cause CGU carrying amount to exceed its recoverable
amount.
When considering goodwill
impairment, the break-even rate at which headroom within each CGU
is reduced to £nil, if all other assumptions remain unchanged, has
also been considered.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024
|
|
20231
|
Name
|
|
Pre-tax
discount
rate
|
|
Decrease in base case cash
flows
|
|
Revenue growth
rate
(2029 to
2032)
|
|
Pre-tax
discount
rate
|
|
Decrease
in base case cash flows
|
|
Revenue
growth rate
(2029 to
2032)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Location Unit
|
|
56.7%
|
|
(78.0)%
|
|
n/a
|
|
28.7%
|
|
(58.0)%
|
|
n/a
|
Location - APAC Unit
|
|
67.7%
|
|
(85.0)%
|
|
n/a
|
|
48.6%
|
|
(80.0)%
|
|
n/a
|
Identity - EMEA Unit
|
|
16.5%
|
|
(23.0)%
|
|
(1.4)%
|
|
15.8%
|
|
(20.0)%
|
|
4.5%
|
Identity - APAC Unit
|
|
15.8%
|
|
(27.0)%
|
|
(4.7)%
|
|
13.9%
|
|
(3.0)%
|
|
11.4%
|
Identity - Americas
Unit
|
|
12.3%
|
|
(1.0)%
|
|
14.2%
|
|
n/a
|
|
n/a
|
|
n/a
|
Fraud - Investigate
Unit
|
|
248.9%
|
|
(92.0)%
|
|
n/a
|
|
63.7%
|
|
(80.0)%
|
|
n/a
|
Fraud - APAC Unit
|
|
53.9%
|
|
(82.0)%
|
|
n/a
|
|
41.1%
|
|
(76.0)%
|
|
n/a
|
With the exception of the Identity -
Americas groups of CGUs, the Directors do not believe that any
reasonably possible changes in the value of the key assumptions
noted above would cause a CGU carrying amount to exceed its
recoverable amount.
14. Trade and other receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
2024
£'000
|
|
2023
£'000
|
Current
|
|
|
|
|
|
|
|
Trade receivables
|
|
|
|
|
57,157
|
|
52,892
|
Allowance for unrecoverable
amounts
|
|
|
|
|
(2,416)
|
|
(2,394)
|
Net trade receivables
|
|
|
|
|
54,741
|
|
50,498
|
Prepayments
|
|
|
|
|
9,441
|
|
10,818
|
Accrued income
|
|
|
|
|
8,659
|
|
3,997
|
|
|
|
|
|
72,841
|
|
65,313
|
Non-current
|
|
|
|
|
|
|
|
Prepayments
|
|
|
|
|
493
|
|
701
|
Accrued income
|
|
|
|
|
5,730
|
|
3,604
|
|
|
|
|
|
6,223
|
|
4,305
|
15. Trade and other payables
|
|
|
|
|
|
|
|
|
|
|
|
|
2024
£'000
|
|
2023
£'000
|
|
|
|
|
|
|
|
|
Trade payables
|
|
|
|
|
13,568
|
|
11,427
|
Other taxes and social security
costs
|
|
|
|
|
4,983
|
|
3,996
|
Accruals
|
|
|
|
|
25,118
|
|
21,889
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
43,669
|
|
37,312
|
16. Loans and borrowings
Bank loans
During the year to 31 March 2024,
the Group drew down an additional £10,000,000 and made repayments
of $20,000,000 (£15,967,000) and £17,000,000. The outstanding
balance on the loan facility at 31 March 2024 was £102,175,000
(2023: £127,470,000) representing £nil in GBP (2023: £7,000,000)
and $129,000,000 in USD (2023: $149,000,000).
The facility was due to expire in
July 2026 but on 27 October 2023, the Group exercised the second of
the one-year extension options on the existing revolving credit
facility so that the Group has access to a £175 million facility
until July 2026 and £140 million until July 2027. A further
arrangement fee of £286,000 was payable for this extension. Loan
arrangement fees have been netted off the loan balance.
The debt bears an interest rate of
Sterling Overnight Index Average (SONIA) for GBP drawdowns or
Secured Overnight Financing Rate (SOFR) for USD drawdowns plus a
margin of between 1.6% and 2.4% depending on the Group's current
leverage position.
The loan is secured by a fixed and
floating charge over the assets of the Group.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024
£'000
|
|
2023
£'000
|
|
|
|
|
|
|
|
|
Opening bank loan
|
|
|
|
|
126,411
|
|
128,226
|
New borrowings
|
|
|
|
|
10,000
|
|
12,000
|
Agency fee paid
|
|
|
|
|
(56)
|
|
-
|
Loan fees paid for
extension
|
|
|
|
|
(286)
|
|
(357)
|
Repayment of borrowings
|
|
|
|
|
(32,967)
|
|
(22,394)
|
Amortisation of loan
fees
|
|
|
|
|
341
|
|
326
|
Foreign currency translation
adjustment
|
|
|
|
|
(2,328)
|
|
8,610
|
Closing bank loan
|
|
|
|
|
101,115
|
|
126,411
|
|
Analysed as:
|
Amounts falling due within 12
months
|
|
|
|
|
-
|
|
-
|
Amounts falling due after one
year
|
|
|
|
|
101,115
|
|
126,411
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101,115
|
|
126,411
|
|
|
|
|
|
|
|
|
Analysed as:
|
Bank loans
|
|
|
|
|
102,175
|
|
127,470
|
Unamortised loan fees
|
|
|
|
|
(1,060)
|
|
(1,059)
|
|
|
|
|
|
101,115
|
|
126,411
|
17. Contingent consideration
|
|
|
|
2024
|
|
2023
|
|
|
|
|
£'000
|
|
£'000
|
|
|
|
|
|
|
|
At 1 April
|
|
|
|
1,237
|
|
7,776
|
Remeasurement of contingent
consideration charged to profit or loss
|
|
|
|
20
|
|
806
|
Unwinding of discount
|
|
|
|
-
|
|
165
|
Release of contingent
consideration
|
|
|
|
-
|
|
(2,753)
|
Foreign exchange -
unrealised
|
|
|
|
(57)
|
|
234
|
Settlement of
consideration
|
|
|
|
(1,200)
|
|
(4,991)
|
At 31 March
|
|
|
|
-
|
|
1,237
|
|
|
|
|
|
|
|
Analysed as:
|
|
|
|
|
|
|
Amounts falling due within 12
months
|
|
|
|
-
|
|
1,237
|
Amounts falling due after one
year
|
|
|
|
-
|
|
-
|
At 31 March
|
|
|
|
-
|
|
1,237
|
The opening balance at 1 April
2022 included £3,842,000 related to the pre-acquisition tax assets
within IDology Inc. A value equivalent to the cash benefit GBG
received for these assets was payable to the sellers once the cash
benefit had been received by GBG. In December 2022, IDology
received the cash refund which was subsequently paid to the
sellers. There are no further payments due in respect of the
IDology acquisition.
The remaining contingent
consideration was in respect of the acquisition of Cloudcheck
during the year ended 31 March 2022. In July 2023, a payment was
made based on performance in the first of two earn-out periods.
Based on actual performance during the year, it has been determined
that the remaining performance criteria has not been met and so
there are no further payments due in respect of the Cloudcheck
acquisition.
19.
Alternative performance measures
Management assess the performance
of the Group using a variety of alternative performance measures.
In the discussion of the Group's reported operating results,
alternative performance measures are presented to provide readers
with additional financial information that is regularly reviewed by
management. However, this additional information presented is not
uniformly defined by all companies including those in the Group's
industry. Accordingly, it may not be comparable with similarly
titled measures and disclosures by other companies. Additionally,
certain information presented is derived from amounts calculated in
accordance with IFRS but is not itself an expressly permitted GAAP
measure. Such measures are not defined under IFRS and are therefore
termed 'non-GAAP' measures. These non-GAAP measures are not
considered to be a substitute for or superior to IFRS measures and
should not be viewed in isolation or as an alternative to the
equivalent GAAP measure.
The Group's consolidated statement of profit or loss and segmental
analysis separately identify trading results before certain items.
The Directors believe that presentation of the Group's results in
this way is relevant to an understanding of the Group's financial
performance, as such items are identified by virtue of their size,
nature or incidence. This presentation is consistent with the way
that financial performance is measured by management and reported
to the Board and assists in providing a meaningful analysis of the
trading results of the Group. In determining whether an event or
transaction is presented separately, management considers
quantitative as well as qualitative factors such as the frequency
or predictability of occurrence. Examples of charges or credits
meeting the above definition, and which have been presented
separately in the current and/or prior years include amortisation
of acquired intangibles, share-based payments charges, acquisition
related costs and business restructuring programmes. In the event
that other items meet the criteria, which are applied consistently
from year to year, they are also presented separately.
In respect of revenue performance
measures, the primary measure is revenue growth at constant
currency.
Where the current or prior year
revenue has been impacted either by acquisitions/disposal or
significant non-repeating revenue, alternative measures are
presented to provide a more reflective method to compare
performance from one period to another.
Organic revenue growth is used to
remove the revenue from businesses acquired or disposed within the
previous 12 months. Organic growth is defined by the Group as
year-on-year continuing revenue growth, excluding acquisitions
which are included only after the first anniversary following their
purchase and disposed businesses.
Pro forma revenue growth is used
to remove the impact of material non-repeating revenue. For
example, in the year to 31 March 2023 pro forma revenue was
presented to remove revenue from the US Government's stimulus
programme and exceptional cryptocurrency volume that arose during
the year to 31 March 2022.
The following are the key non-GAAP
measures used by the Group:
Constant currency
Constant currency means that
non-Pound Sterling revenue in the comparative period is translated
at the same exchange rate applied to the current year non-Pound
Sterling revenue. This therefore eliminates the impact of
fluctuations in exchange rates on underlying performance and
enables measurement of performance on a comparable year-on-year
basis without the impact of foreign exchange movements.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024
|
|
Location
£'000
|
|
Identity
£'000
|
|
Fraud
£'000
|
|
Total
£'000
|
|
|
|
|
|
|
|
|
Revenue
|
81,066
|
|
156,061
|
|
40,198
|
|
277,325
|
Constant currency
adjustment
|
-
|
|
-
|
|
-
|
|
-
|
Revenue at constant currency
|
81,066
|
|
156,061
|
|
40,198
|
|
277,325
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023
|
|
|
Location
£'000
|
|
Identity
£'000
|
|
Fraud
£'000
|
|
Total
£'000
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
76,890
|
|
162,729
|
|
39,191
|
|
278,810
|
|
Constant currency
adjustment
|
(1,321)
|
|
(5,547)
|
|
(1,890)
|
|
(8,758)
|
|
Revenue at constant currency
|
75,569
|
|
157,182
|
|
37,301
|
|
270,052
|
|
|
Growth
|
|
|
Location
%
|
|
Identity
%
|
|
Fraud
%
|
|
Total
%
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
5.4%
|
|
(4.1%)
|
|
2.6%
|
|
(0.5%)
|
|
Constant currency
adjustment
|
1.9%
|
|
3.4%
|
|
5.2%
|
|
3.2%
|
|
Revenue at constant currency
|
7.3%
|
|
(0.7%)
|
|
7.8%
|
|
2.7%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Normalised items
These are recurring items which
management considers could affect the underlying results of the
Group.
These include:
·
amortisation of acquired intangibles;
and
·
share-based payment charges
Normalised items are excluded from
statutory measures to determine adjusted results.
Adjusted operating profit
Adjusted operating profit means
operating profit before exceptional items and normalised items.
Adjusted results allow for the comparison of results year-on-year
without the potential impact of significant one-off items or items
which do not relate to the underlying performance of the Group.
Adjusted operating profit is a measure of the underlying
profitability of the Group.
|
|
2024
|
|
2023
|
|
|
£'000
|
|
£'000
|
|
|
|
|
|
Operating loss
|
|
(41,351)
|
|
(112,429)
|
Amortisation of acquired
intangibles
|
|
39,447
|
|
42,758
|
Share-based payment
charges
|
|
3,488
|
|
2,313
|
Exceptional items
|
|
59,613
|
|
127,175
|
Adjusted operating profit
|
|
61,197
|
|
59,817
|
Adjusted operating profit margin
Adjusted operating profit margin is
calculated as adjusted operating profit as a percentage of
revenue.
Adjusted operating expenses
Adjusted operating expenses means
reported operating profit before exceptional items and normalised
items. Adjusted operating expenses allow for the comparison of
results year-on-year without the potential impact of significant
one-off items or items which do not relate to the underlying
operating expenses of the Group. Adjusted operating expenses is a
measure of the underlying operating expenses of the
Group.
|
|
2024
|
|
2023
|
|
|
£'000
|
|
£'000
|
|
|
|
|
|
Reported operating
expenses
|
|
234,934
|
|
313,481
|
Amortisation of acquired
intangibles
|
|
(39,447)
|
|
(42,758)
|
Share-based payments
|
|
(3,488)
|
|
(2,313)
|
Impairment of goodwill
|
|
(54,707)
|
|
(122,225)
|
Other exceptional items
|
|
(4,906)
|
|
(4,950)
|
Adjusted operating expenses
|
|
132,386
|
|
141,235
|
Cash conversion %
This is calculated as cash
generated from operations in the consolidated cash flow statement,
adjusted to exclude cash payments in the year for exceptional
items, as a percentage of adjusted operating profit. This measures
how efficiently the Group's operating profit is converted into
cash.
|
|
|
|
|
|
|
2024
|
|
2023
|
|
|
£'000
|
|
£'000
|
|
|
|
|
|
Cash generated from operations
before tax payments (from consolidated cash flow
statement)
|
53,673
|
|
38,570
|
|
|
|
|
Opening unpaid exceptional
items
|
|
1,251
|
|
1,372
|
Total exceptional items
|
|
59,613
|
|
127,175
|
Non-cash exceptional
items
|
|
(55,836)
|
|
(123,362)
|
Closing unpaid exceptional
items
|
|
(904)
|
|
(1,251)
|
Cash outflow for exceptional items
|
|
4,124
|
|
4,474
|
Cash generated from operations before tax payments and
exceptional items paid
|
57,797
|
|
42,504
|
|
|
|
|
|
Adjusted EBITDA
|
|
63,823
|
|
63,147
|
|
|
|
|
|
Cash conversion %
|
|
90.6%
|
|
67.3%
|
Adjusted EBITDA
Adjusted EBITDA means adjusted
operating profit before depreciation and amortisation of
non-acquired intangibles. Adjusted EBITDA is a measure of the
underlying cash generation and the profit measure used in our
covenant compliance calculations under the RCF
agreement.
|
|
2024
|
|
2023
|
|
|
£'000
|
|
£'000
|
|
|
|
|
|
Adjusted operating profit
|
|
61,197
|
|
59,817
|
Depreciation of property, plant and
equipment
|
|
1,306
|
|
1,771
|
Depreciation of right-of-use
assets
|
|
1,155
|
|
1,491
|
Amortisation of non-acquired
intangibles
|
|
165
|
|
68
|
Adjusted EBITDA
|
|
63,823
|
|
63,147
|
Adjusted tax
Adjusted tax means income tax charge
before the tax impact of amortisation of acquired intangibles,
share-based payment charges and exceptional items. This provides an
indication of the ongoing tax rate across the Group.
Adjusted effective tax rate
The adjusted effective tax rate
means adjusted tax divided by adjusted earnings.
|
2024
|
|
2023
|
|
Loss before
tax
|
|
Income tax
charge
|
|
Effective tax
rate
|
|
Profit
before tax
|
|
Income
tax charge
|
|
Effective tax rate
|
|
|
£'000
|
|
£'000
|
|
%
|
|
£'000
|
|
£'000
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported effective tax rate
|
(50,386)
|
|
(1,803)
|
|
3.6%
|
|
(118,830)
|
|
964
|
|
(0.8%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add back:
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortisation of acquired
intangibles
|
39,447
|
|
13,391
|
|
(109.5%)
|
|
42,758
|
|
9,463
|
|
(12.9%)
|
|
Equity-settled share-based
payments
|
3,488
|
|
409
|
|
(55.1%)
|
|
2,313
|
|
10
|
|
(0.5%)
|
|
Exceptional items
|
59,613
|
|
1,158
|
|
186.2%
|
|
127,175
|
|
917
|
|
35.5%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted effective tax rate
|
52,162
|
|
13,155
|
|
25.2%
|
|
53,416
|
|
11,354
|
|
21.3%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted earnings per share ('Adjusted
EPS')
Adjusted EPS represents adjusted
earnings divided by a weighted average number of shares in issue
and is disclosed to indicate the underlying profitability of the
Group. Adjusted EPS is a measure of underlying earnings per share
for the Group. Adjusted earnings represents adjusted operating
profit less net finance costs and income tax charges. Refer to note
10 for calculation.
Net (debt)/cash
This is calculated as cash and
cash equivalent balances less outstanding external loans.
Unamortised loan arrangement fees are netted against the loan
balance in the financial statements but are excluded from the
calculation of net cash/debt. Lease liabilities following the
implementation of IFRS 16 are also excluded from the calculation of
net cash/debt since they are not considered to be indicative of how
the Group finances the business. This is a measure of the strength
of the Group's balance sheet.
|
|
2024
|
|
2023
|
|
|
£'000
|
|
£'000
|
|
|
|
|
|
Cash and cash equivalents
|
21,321
|
|
21,552
|
|
|
|
|
Loans on balance sheet
|
|
101,115
|
|
126,411
|
Unamortised loan arrangement
fees
|
|
1,060
|
|
1,059
|
External loans
|
|
102,175
|
|
127,470
|
|
|
|
|
|
Net
debt
|
(80,854)
|
|
(105,918)
|
Debt leverage
This is calculated as the ratio of
net (debt)/cash to adjusted EBITDA. This demonstrates the Group's
liquidity and its ability to pay off its incurred debt.
|
|
|
|
|
|
|
2024
|
|
2023
|
|
|
£'000
|
|
£'000
|
|
|
|
|
|
Net
debt
|
(80,854)
|
|
(105,918)
|
|
|
|
|
Adjusted EBITDA
|
63,823
|
|
63,147
|
|
|
|
|
Debt leverage
|
1.27
|
|
1.68
|
Website
The Investors section of the Company's
website, (www.gbgplc.com/investors), contains detailed information
on news, press releases,
key financial information, annual and interim
reports, share price information, dividends and key contact
details.
Our share price is also available on the
London Stock Exchange website. The following information is a
summary and readers are encouraged to view the website for more
detailed information.
Dividend Reinvestment Plan
The Company offers a Dividend Reinvestment
Plan that enables shareholders to reinvest cash dividends into
additional shares in the
Company. Application forms can be obtained
from Equiniti.
Share scams
Shareholders should be aware that fraudsters
may try and use high pressure tactics to lure investors into share
scams. Information on
share scams can be found on the Financial
Conduct Authority's website, www.fca.org.uk/scams.
Financial calendar 2024
Annual General Meeting
Dividend Ex-Div Date
Dividend Record Date
Dividend Payment Date
|
23 July 2024
20 June 2024
21 June 2024
2 August 2024
|
Shareholder enquiries
GBG's registrar, Equiniti, can deal
with any enquiries relating to your shareholding, such as a change
of name or address or a replacement of a share certificate.
Equiniti's Shareholder Contact Centre can be contacted on +44 (0)
371 384 2365. Lines are open from 8:30 a.m. to 5:30 p.m. (UK time),
Monday to Friday, excluding public holidays in England and Wales.
You can also access details of your shareholding and a range of
other shareholder services by registering at
www.shareview.co.uk.
Company Secretary & Registered
Office
Annabelle Burton
GB Group plc
The Foundation, Herons Way
Chester Business Park
Chester
CH4 9GB
United Kingdom
Registered in England &
Wales
Company Number: 2415211
T: +44 (0)1244 657333
E: enquiries@gbgplc.com
W: www.gbgplc.com
|
Auditor
PricewaterhouseCoopers LLP
1 Hardman Square
Manchester
M3 3EB
Solicitors
Squire Patton Boggs (UK)
LLP
1 Spinningfields
1 Hardman Square
Manchester
M3 3EB
Ashurst LLP
London Fruit & Wool
Exchange
1 Duval Square
London
E1 6PW
|
Nominated Advisor and Joint Broker
Numis Securities Limited
45 Gresham Street
London
EC2V 7BF
Joint Broker
Barclays Bank plc
1 Churchill Place,
Canary Wharf,
London,
E14 5HP
|
Registrars
Equiniti
Aspect House
Spencer Road
Lancing
West Sussex
BN99 6DA
|