Source - LSE Regulatory
RNS Number : 6816X
Flowtech Fluidpower PLC
31 August 2022
 

A picture containing text, clipart Description automatically generated

 

 

WEDNESDAY, 31 AUGUST 2022

 

FLOWTECH FLUIDPOWER PLC

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

"A vital partner in the fluid power supply chain"

Flowtech Fluidpower is a Group of specialist fluid power businesses.  Working in partnership with customers and suppliers, we deliver essential components, custom solutions and high-quality servicing support to keep global industry moving.

 

2022 HALF-YEAR REPORT

For the six months ended 30 June 2022

 

 

"We achieved a solid trading performance in H1 2022.  In the current period of widespread uncertainty our focus is on the key pillars of our long-term strategy balanced with maximising all opportunities to protect profitability"

 

Bryce Brooks, Chief Executive Officer

 

 

 

TRADING AND OPERATIONAL HIGHLIGHTS

·      Revenue 4.8% up on like for like trading day basis

·      89bps improvement on already strong gross margin to 36.3% (H1 21 35.4%)

·      Inflationary pressures offset by cost savings and productivity improvements

·      Underlying EBIT at £4.3m, an increase of £0.9m on the comparative period

·      £4.3m increase in net debt resulting from investment in inventory to support delivery of trading performance

·      Successful implementation of 5 to 1 reorganisation project

·      Launch of new e-commerce website in May 2022 with enhanced functionality

 

 

 

 

FINANCIAL HIGHLIGHTS

Half year ended

30 June 2022

Unaudited

Half year ended

30 June 2021

Unaudited

Year ended

31 December 2021

Audited

·      Revenue

£57.5m

£55.3m

£109.1m

·      Gross profit %

36.3%

35.4%

35.3%

·      Operating profit

£3.6m

£2.7m

£3.7m

·      Underlying operating profit*

£4.3m

£3.4m

£5.7m

·      Profit before tax

£3.1m

£2.3m

£2.9m

·      Earnings per share (basic)

4.24p

3.02p

3.48p

·      Net debt**

£19.7m

£13.2m

£15.4m

 

 

* Underlying operating profit is continuing operations' operating profit before separately disclosed items (note 3).

** Net debt is Bank Debt less cash and cash equivalents. It excludes lease liabilities under IFRS 16.

 

 

 

RESULTS PRESENTATION:

CEO Bryce Brooks and CFO Russell Cash will provide a 'live' presentation via the Investor Meet Company platform (IMC) at 9.00am (BST)

today (31 August 2022):

 

https://www.investormeetcompany.com/flowtech-fluidpower-plc/register-investor

Website: www.investormeetcompany.com

 

 

ENQUIRIES:

Flowtech Fluidpower plc

Bryce Brooks, Chief Executive

Russell Cash, Chief Financial Officer

Tel: +44 (0) 1695 52759

Email: info@flowtechfluidpower.com

 

Liberum Capital Limited (Nominated adviser and Sole Broker)

Richard Lindley / Ben Cryer / William Hall / Will King

Tel: 44 (0) 20 3100 2000

 

TooleyStreet Communications (IR and media relations)

Fiona Tooley

Tel: +44 (0) 7785 703523 or email: fiona@tooleystreet.com

 

 

 

ABOUT FLOWTECH FLUIDPOWER PLC

Founded as Flowtech in 1983, the Flowtech Fluidpower Group is a group of specialist fluid power businesses.  Working in partnership with customers and suppliers, we deliver essential components, customer solutions and high-quality servicing support to keep global industry moving.  The business joined the AIM market in 2014. 

 

To read more about the Group please visit www.flowtechfluidpower.com.

 

Segment:

What we do:

Locations:

Flowtech

 

Our focus

Supply of both hydraulic and pneumatic consumables, predominantly through distribution for maintenance and repair operations across all industry markets but supported by supply agreements direct to a broad range of original equipment manufacturers (OEMs)

 

Channels to market:

E-commerce websites, customer white label e-commerce websites, 70,000+catalogues, own and customer trade counters

 

 

 

Flowtech (Skelmersdale, Leicester, Birmingham)

Flowtechnology Benelux (Deventer)

 

Fluidpower

Group Solutions

 

Our focus

Supply specialist technical hydraulic components & systems, predominantly into OEMs and end-user channels to all industry markets, supported by supply agreements with a broad range of manufacturer brands

 

Channels to market:

Engineering collaboration through sales offices providing national and local coverage. In 2022 enhanced by new e-commerce capabilities

 

 

 

Primary Fluid Power Components (Skelmersdale)

Nelson Hi-Power (Dublin, Cork, Dungannon)

HTL (Ludlow)

Hydroflex (Brussels, Rotterdam and OudBeijerland)

Derek Lane & Co (Newton Abbot)

HES Tractec (Gloucester)

 

Fluidpower

Group Services

 

 

Our focus

Bespoke design, manufacturing, commissioning, installation, and servicing of systems to manufacturers of specialised industrial and mobile hydraulic OEMs, and additionally a wide range of industrial end users.  Capital project-based revenue.

 

Channels to market:

In-house design and build, combined with on-site installation, servicing and support

 

 

 

Primary Fluid Power Systems (Knowsley)

Branch Hydraulic Systems (Gloucester)

HES Onsite (Leeds, Gloucester)

Orange County (Spennymoor)

Hi Power Transport (Dublin, Cork, Belfast)

 

 

All the Group's divisions have overlapping product sets, allowing procurement synergies to be maximised.  The above segments are supported by a centralised back-office teams based at Skelmersdale and Wilmslow sites in the UK. In total, the business employs 605 people. 

 

For more information please visit,  Our business | Flowtech Fluidpower plc

 

 

FLOWTECH FLUIDPOWER PLC 2021 HALF-YEAR REPORT

For the six months ended 30 June 2022

 

2022 HALF-YEAR FINANCIAL PERFORMANCE AND DIVISIONAL ANALYSIS

 

Revenue by division

Six months

ended

30 June 2022

£000

Six months

ended

30 June 2021

£000

%

Change

 

Year

ended

31 December 2021

£000

Flowtech

26,751

26,688

0.2%

52,135

Fluidpower Group Solutions

21,190

20,084

5.5%

39,575

Fluidpower Group Services

9,516

8,522

11.7%

17,397

Total Group revenue

57,457

55,294

3.9%

109,107

Gross profit %

36.3%

35.4%

 

35.3%

 

Underlying segment operating profit/(loss)*

Six months

ended

30 June 2022

£000

Return on revenue

 

%

Six months

ended

30 June 2021

£000

Return on revenue

 

%

Year

ended

31 December 2021

£000

Return on revenue

 

%

Flowtech

3,725

13.9%

3,962

14.8%

7,101

13.6%

Fluidpower Group Solutions

2,952

13.9%

2,053

10.2%

3,505

8.9%

Fluidpower Group Services

328

3.4%

194

2.3%

140

0.8%

Central costs

(2,692)


(2,827)


(5,056)


Underlying operating profit*

4,313


3,382


5,690


 

*

Underlying operating profit is continuing operations' operating profit before separately disclosed items (note 3).

 

REVENUE

Revenue was 3.9% up on H1 2021, 4.8% on a like for like trading day basis.  Revenue across our three segments increased at differing rates, with the growth in the Flowtech division coming via price rather than volume; this is to be expected given the different focus each of our segments has.  Data collated by our industry body suggests the pneumatics sector declined in H1 2022 whilst there was growth in the hydraulics sector; this correlates with the figures seen in our segments with Flowtech being pneumatics biased whilst Solutions and Services are more closely aligned with the hydraulics market.  Further information is shown in our Trading Review section below.

 

Gross profit margin

Our gross profit margin remains strong at 36.3% (H1 21 35.4%).  It can vary from one period to another based on market conditions and mix of sales; in H1 2022 our ability to reflect inflationary pressures in our selling prices has assisted in further improving this key performance measure.

 

OPERATING Costs

Underlying operating costs are £0.3m (2%) up on the comparative 2021 period.  Our ability to restrict the increase to a modest level reflects the impact of operational savings we have achieved to offset inflationary pressures and areas we have chosen to invest in.  Our average number of employees in H1 2022 was 2.1% down on the comparative period with headcount at the end of June 2022 of 605 compared with 636 at June 2021; we are anticipating that this number will reduce further in the second half of the year based on restructuring activities which have already been announced.

 

UNDERLYING OPERATING PROFIT

Underlying operating profit of £4.3m is an increase of £0.9m from the comparative period (H1 21: £3.4m).  The improvement is principally driven by our Solutions segment which has shown a strong recovery from the impact of COVID-19, and which is now yielding the benefit of the implementation of recent operational improvements.

 

In our 2021 Annual Report we outlined our targets for our respective segments; referencing return on revenue targets of 15% and 10% for Flowtech and Solutions respectively.  We are pleased that this target has been exceeded for Solutions (H1 22: 13.9%) and we remain confident that we can achieve the 15% target for Flowtech (H1 22: 13.9%), where the closure of our Leicester warehouse function (referred to below) will most benefit.

 

The first half contribution provided by Services is in line with our expectations; we expect the result in the second half of the year will be improved as it finished H1 2022 with a strong order book for delivery in the second half of the year.

 

NET DEBT

Net debt was £19.7m at 30 June 2022 (H1 21: £13.3m), with headroom of £5.3m compared to the Group's banking facilities.  Given the supply chain related pressures encountered in late 2021, and early 2022, we invested in inventory, which has increased by £11m in the 12-month period to 30 June 2022.  This has supported the delivery of a solid trading performance in the first half of 2022.  Inventory levels are a key focus of management; we expect a degree of unwind of this position in the remainder of the year as we benefit from a more predictable supply chain environment, and which will reduce the Group's net debt position.

 

TRADING REVIEW

At the time of our annual reporting in March 2022 we reported that trading in the year to date had been encouraging across all aspects of our business.  In hydraulic sectors, predominantly Solutions and Services and around 30% of Flowtech, this positive market position has continued throughout Q2 and Q3, albeit there are some signs of the rate of demand beginning to flatten.  However, in the pneumatic and broader industrial sectors of the Flowtech division, there has been a noticeable decline in demand in Q2 when measured against the 2021 comparative, and this is best reflected in the data provided by our industry body, the BFPDA, which has indicated an overall decline in pneumatic distribution sales of -6.3% for the year to June 2022 when compared to the same period in 2021 (hydraulics +9.7%).  This, combined with our offering from the UK to our Irish customers being adversely impacted by the post Brexit environment, has led to a more challenging market for our Flowtech division as the year has progressed.

 

In our Services division, we have a profitable order book of scheduled deliverables for this year for both assembled products and installations, and therefore we are expecting a stronger contribution in the second half of the year.

 

We indicated previously that our sector has been subject at product level to the strong inflation experienced across many industries.  Beyond this we have also seen enhanced upward pressures on key cost areas, such as property facilities and carriers, with salary uplift to some degree offset by productivity improvements (outlined below).  We have been successful in passing these costs through in sales pricing and it is pleasing that our gross margin is slightly enhanced in the first half of the year, and at the date of this report we remain at, or above, the comparable measure from 12 months ago.  We are alert to the likelihood of inflationary pressures continuing, potentially strengthening, and are confident all measures will be taken to protect our profitability.

 

We previously flagged that due to the extended lead times and volatility of supply from all our major supply partners, we felt it necessary to invest significantly in additional buffer stocks.  This has had the commensurate positive impact on stock availability and customer service. However, a clear impact is that we now have the burden of additional storage capacity that has been built using a mixture of semi-permanent and temporary offsite resources, with an associated annualised cost of approximately £400,000; when we are able to rebalance to more normalised lead times and supplier performance, which we are now starting to see, this additional cost will be reduced.

 

The last two and a half years has seen significant challenges, in the form of the COVID-19 pandemic and related supply chain disruption, more recently exacerbated by the difficulties in Ukraine.  We believe we have responded and demonstrated a robust and determined approach and the resilience of our business.

 

DEVELOPMENTS IN GROUP STRATEGY

We continue to have a clear focus on creating the platform to provide the best base for future profitable growth.  In the first part of the year, key achievements in this regard are as follows:

 

·      Digital - Our completely rebuilt web platform went 'live' on 17 May 2022, and in the months since that time we have continued to enhance functionality with further upgrades that the new architecture allows us to smoothly introduce.  During this initial period we have had to transition our long-term customers from a variety of legacy web platforms to this single site; to date we are pleased with the progress that has been made.  Having delivered this and ensured stability, we look forward to yielding the benefit of rolling out the digital marketing techniques which this investment should enable us to deploy; we expect the impact of this to build over time.

 

·      Branding - we updated shareholders previously on the creation of the coordinated Flowtech division on 4 January 2022, and this has now been augmented by the previous Primary Components operation merging into Flowtech to form a significantly enhanced Flowtech Hydraulics team on 1 July 2022.  We are also pleased to update on progress elsewhere with the coordination of our remaining businesses in England under the Fluidpower Group banner.  This has recently been announced internally with legacy operations integrating commercially to service Mobile and Industrial sectors, with full rebranding by the end of the year.  

 

·      Productivity - Following the deferment of more complex integration work during the period of the COVID-19 pandemic, we have picked up the pace with the change process originally envisaged.  The largest such project implemented during the course of this year is the relocation of our Leicester warehousing operation to Skelmersdale; this is expected to be complete by the end of 2022.  As part of this process the commercial function and all staff positions will relocate to an office environment in the Leicester area.  In addition, we have completed the restructuring of our Gloucester Services facility, which has both improved throughput capacity and allowed us to exit peripheral property leases.  Since we started this wide-ranging integration project in 2020, we have reduced our overall facilities footprint by eight properties, focused all UK warehousing activity for the Flowtech division in Skelmersdale, reduced our headcount from 636 in June 2021, to just above 600, with the changes outlined above delivering further reductions during the remainder of this year.

 

OUTLOOK

Global economies, including the UK, are now undoubtedly in a period of uncertainty. Current run rates overall give us a degree of confidence, however, in our Flowtech business in particular, our visibility beyond the short term is limited.  As a result, we are more than ever focused on monitoring short term demand variations.

Management efforts are focused on alleviating these short-term risks, whilst at the same time completing the key pillars of our long-term strategy, supporting the legacy skill sets enshrined in our Flowtech and Fluidpower Group divisions.  The Group has also invested in sector leading digital capability and has restructured the internal organisation of the business to maximise efficiencies.  As a result of these investments, the Group is well placed to continue to grow and increase market share.  We remain confident that this strategy will bring future financial rewards in the medium term and we look forward to updating shareholders on our progress in our next update in the early part of 2023.

 

By order of the Board

30 August 2022

 

 

 

CONSOLIDATED INCOME STATEMENT

For the six months ended 30 June 2022

 


Notes

Unaudited

Unaudited

Audited

Six months

ended

Six months

ended

Year

ended

30 June

30-June

31-December

2022

2021

2021

£000

£000

£000

Continuing operations



 

Revenue

57,457

55,294

109,107

Cost of sales

(36,611)

(35,727)

(70,609)

Gross profit


20,846

19,567

38,498

Distribution expenses

(2,159)

(2,478)

(4,683)

Administrative expenses before separately disclosed items:


(14,374)

(13,707)

(28,125)

- separately disclosed items

3

(690)

(676)

(1,978)

Total administrative expenses


(15,064)

(14,383)

(30,103)

Operating profit


3,623

2,706

3,712

Financial expenses


(474)

(414)

(833)

Profit from continuing operations before tax

 

3,149

2,292

2,879

Taxation

4

(542)

(435)

(741)

Profit from continuing operations


2,607

1,857

2,138

Earnings per share

5



 

Basic earnings per share - continuing operations


4.24p

3.02p

3.48p

Diluted earnings per share - continuing operations


4.19p

3.01p

3.45p

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

For the six months ended 30 June 2022

 


Unaudited

Unaudited

Audited

Six months ended

Six months

ended

Year

ended

30 June

30-June

31-December

2022

2021

2021

£000

£000

£000

Profit for the period

                2,607

1,857

2,138

Other comprehensive income

 



Items that will be reclassified subsequently to profit or loss

 



-Exchange differences on translating foreign operations

                   153

(240)

(342)

Total comprehensive income in the period

                2,760

1,617

1,796





Total comprehensive income in the period attributable to owners of the

parent company

              

 2,760

 

1,617

 

1,796

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

At 30 June 2022

 


Unaudited

30 June

2022

Unaudited

30 June

2021

Audited

31 December

2021


£000

£000

£000

Assets

 


 

Non-current assets

 


 

Goodwill

63,164

63,164

63,164

Other intangible assets

4,107

4,958

4,517

Right of use assets

6,805

7,079

6,925

Property, plant, and equipment

6,904

6,996

6,891

Total non-current assets

80,980

82,197

81,497

Current assets

 


 

Inventories

34,731

23,896

30,531

Trade and other receivables

24,293

23,503

21,566

Prepayments

1,129

1,174

472

Cash and cash equivalents

273

7,536

4,562

Total current assets

60,426

56,109

57,131

Liabilities

 


 

Current liabilities

 


 

Lease liability

1,868

1,534

1,561

Trade and other payables

20,539

20,896

21,111

Tax Payable

1,154

875

604

Total current liabilities

23,561

23,305

23,276

Net current assets

36,865

32,804

33,855

Non-current liabilities

 


 

Interest-bearing borrowings

19,947

19,907

19,927

Lease liability

5,178

5,742

5,586

Provisions

302

378

309

Deferred tax liabilities

1,437

1,257

1,528

Total non-current liabilities

26,864

27,284

27,350

Net assets

90,981

87,717

88,002

Equity directly attributable to owners of the parent

 

 


Share capital

30,746

30,746

30,746

Share premium

60,959

60,959

60,959

Other reserves

187

187

187

Shares owned by the Employee Benefit Trust (EBT)

(141)

(337)

(276)

Merger reserve

293

293

293

Merger relief reserve

3,646

3,646

3,646

Currency translation reserve

66

(46)

(286)

Retained losses

(4,775)

(7,731)

(7,267)

Total equity attributable to the owners of the parent company

90,981

87,717

88,002

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

For the six months ended 30 June 2022

 

 

 

Share capital

 

£000

Share

premium

 

£000

Other reserves

 

£000

Shares owned by EBT £000

Merger reserve

 

£000

Merger relief

reserve

£000

Currency

translation

reserve

£000

Retained

losses

 

£000

Total

equity

 

£000

 

Six months ended

30 June 2022

unaudited

 

Balance at 1 January 2022

30,746

60,959

187

(276)

293

3,646

(286)

(7,267)

88,002

Profit for the period








2,607

2,607

Other comprehensive income







352

(199)

153

Total comprehensive income for the year







 

352

 

2,408

 

2,760

Transaction with owners










Share options settled




135




(19)

116

Share-based payment charge








103

103

Balance at 30 June 2022

30,746

60,959

187

(141)

293

3,646

66

(4,775)

90,981

 

Six months ended

30 June 2021

unaudited

 

Balance at 1 January 2021

30,746

60,959

187

(372)

293

3,646

343

(9,795)

86,007

Profit for the period








1,857

1,857

Other comprehensive income

-

-

-

-

-

-

(389)

149

(240)

Total comprehensive income for the year

-

-

-

-

-

-

(389)

2,006

1,617

Transaction with owners










Share-based payment charge








63

63

Share options settled

-

-

-

35

-

-

-

(5)

30

Balance at 30 June 2021

30,746

60,959

187

(337)

293

3,646

(46)

(7,731)

87,717

 

Twelve months ended

31 December 2021

audited

 

Balance at 1 January 2021

30,746

60,959

187

(372)

293

3,646

343

(9,795)

86,007

Profit or the year

-

-

-

-

-

-

-

2,138

2,138

Other comprehensive income

-

-

-

-

-

-

(535)

193

(342)

Total comprehensive income for the year

 

 

 

 

 

 

(535)

2,331

1,796

Transaction with owners:

 

 

 

 

 

 

 

 

 

Shares options settled

-

-

-

96

-

-

-

(14)

82

Share-based payment charge

-

-

-

-

-

-

-

166

166

Other movements

 

 

 

 

 

 

(94)

45

(49)

Total transactions with owners

-

-

-

96

-

-

(94)

197

199

Balance at 31 December 2021

30,746

60,959

187

(276)

293

3,646

(286)

(7,267)

88,002

 

CONSOLIDATED STATEMENT OF CASH FLOWS

For the six months ended 30 June 2021

 


Notes

Unaudited

Unaudited

Audited

Six months ended

Six months ended

 Year

ended

30-June

30-June

31-December

2022

2021

2021

£000

£000

£000



 



Net cash from operating activities

6

(2,505)

170

(441)

Cash flow from investing activities


 


 

Acquisition of property, plant, and equipment

(683)

(808)

(1,342)

Acquisition of intangible assets

(62)

-

(761)

Proceeds from sale of property, plant, and equipment (*)

34

432

525

Net cash used in investing activities

 

(711)

(376)

(1,578)

Cash flows from financing activities


 



Repayment of lease liabilities (*)

(830)

(1,015)

(1,882)

Interest on lease liabilities

(118)

(123)

(246)

Other interest

(336)

(271)

(547)

Proceeds from sale of shares held by EBT

155

30

108

Net cash generated from / (used in) financing activities


(1,129)

(1,379)

(2,567)

Net change in cash and cash equivalents


(4,345)

(1,585)

(4,586)

Cash and cash equivalents at start of period


 4,562

9,235

9,235

Exchange differences on cash and cash equivalents

 56

(114)

(87)

Cash and cash equivalents at end of period


 273

7,536

4,562

 

(*) H1 2021 and FY 2021 includes net proceeds from disposal of right of use property located at Willenhall £119k.  The lease agreement included a clause for compulsory purchase of the property on payment of £300k on termination of lease, shown as repayment of lease liabilities.  The right of use asset was disposed immediately, realising £419k, after expenses.

 


Long-term borrowings

Lease liabilities

Total

£000

£000

£000

At 1 January 2022

19,927

7,147

27,074

Cash flows

 



Repayment


(830)

(830)

Other movements

20

(189)

(169)

Non-cash

 



Foreign exchange


26

26

At 30 June 2022

19,947

7,046

27,066

 

 

NOTES TO THE HALF-YEAR REPORT

For the six months ended 30 June 2022

 

 

1.  General information

The principal activity of Flowtech Fluidpower plc (the "Company") and its subsidiaries (together, the "Group") is the distribution of engineering components and assemblies, concentrating on the fluid power industry.  The Company is a public limited company incorporated and domiciled in the United Kingdom. The address of its registered office is Bollin House, Wilmslow, SK9 1DP.  

 

The registered number is 09010518.

 

As permitted, this Half-year report has been prepared in accordance with the AIM rules and not in accordance with IAS 34 "Interim Financial Reporting".

 

The consolidated financial statements are prepared under the historical cost convention, as modified by the revaluation of certain financial instruments.

 

This consolidated Half-year report and the financial information for the six months ended 30 June 2022 does not constitute full statutory accounts within the meaning of section 434 of the Companies Act 2006 and are unaudited.  This unaudited Half-Year Report was approved by the Board of Directors on

30 August 2022.

 

The Group's financial statements for the year ended 31 December 2021 have been filed with the Registrar of Companies.  The Group's auditor's report on these financial statements was unqualified and did not contain a statement under section 498 (2) or (3) of the Companies Act 2006.

 

Electronic communications

The Company does not intend to bulk print and distribute hard copies of this Half-year report, although copies can be requested by contacting:

The Company Secretary, Flowtech Fluidpower plc, Bollin House, Bollin Walk, Wilmslow, SK9 1DP.  Email: info@flowtechfluidpower.com.

 

The Board believes that by utilising electronic communication it delivers savings to the Company in terms of administration, printing and postage, and environmental benefits through reduced consumption of paper and inks, as well as speeding up the provision of information to shareholders.  News updates, regulatory news, and financial statements can be viewed and downloaded from the Group's website https://www.flowtechfluidpower.com.

 

 

2.  aCCOUNTING POLICIES

2.1 Basis of preparation

The financial information set out in this consolidated Half-year report has been prepared under International Accounting Standards in conformity with the requirements of the IFRIC interpretations issued by the International Accounting Standards Board (IASB) and the Companies Act 2006 and in accordance with the accounting policies which will be adopted in presenting the Group's Annual Report and Financial Statements for the year ended 31 December 2022.  These are consistent with the accounting policies used in the Financial Statements for the year ended 31 December 2021.

 

2.2 Going concern

The financial statements are prepared on a going concern basis. The Directors believe this to be the most appropriate basis for the following reasons:

·      The Group generated underlying operating profit of £4.3m.

·      The Group is financed by revolving credit facilities totaling £20m (extended to November 2023) and £5m overdraft facility,

repayable on demand.

·      The Group has operated, and is expected to continue to operate, well within its Banking facilities.

 

The Directors have revisited the forecasts and continue to anticipate a profitable performance in the second half of 2022. Updated cash flow forecasts continue to show the business operating well within the limits of its Banking facilities.

 

Naturally, these forecasts include a number of key assumptions notably relating, inter alia, to revenue, margins, costs and working capital. In any set of forecasts there are inherent risks relating to each of these assumptions. If future trading performance significantly underperformed expectations, management believe there would be the ability to mitigate the impact of this by careful management of the Group's cost base and working capital and that this would assist in seeking to ensure all bank covenants were complied with and the business continued to operate well within its aggregate £25m banking facility.  The Group therefore continues to adopt the going concern basis in preparing its financial statements.

 

 

3.  OPERATING SEGMENTS

The operations of the business are reviewed based on three segments - Flowtech, Fluidpower Group Solutions and Fluidpower Group Services (as explained in note 2.18 of the Annual report 2022).  These operating segments are monitored by the Group's Chief Operating Decision Maker and strategic decisions are made on the basis of adjusted segment operating results. Inter-segment revenue arises on the sale of goods between Group undertakings.

 

The Directors believe that the Underlying Operating Profit provides additional useful information on underlying trends to Shareholders. The term 'underlying' is not a defined term under IFRS and may not be comparable with similarly titled profit measurements reported by other companies. A reconciliation of the underlying operating result to operating result from continuing operations is shown below. The principal adjustments made are in respect of the separately disclosed items as detailed later in this note; the Directors consider that these should be reported separately as they do not relate to the performance of the segments.

 

Segment information for the reporting periods is as follows:

 

Half year ended 30 June 2022

Flowtech

 

 

£000

Fluidpower Group Solutions

£000

Fluidpower Group Services

£000

Inter-segmental transactions

£000

Central

 Costs (**)

£000

Total

continuing

operations

£000

 







Income statement - continuing operations:







Revenue from external customers

26,751

21,190

9,516


-

 57,457

Inter segment revenue

863

652

409

(1,924)


-

Total revenue

27,614

21,842

9,925

(1,924)

 

57,457

Underlying operating result*

3,725

2,952

328

-

(2,692)

4,313

Net financing costs

(72)

(31)

(8)

-

(363)

(474)

Underlying segment result

3,653

 2,921

320

-

(3,055)

3,839

Separately disclosed items (see below)

(108)

(335)

(57)


(190)

(690)

Profit before tax

3,545

2,586

263

-

(3,245)

3,149

Specific disclosure items







Depreciation on owned plant ,property and equipment

509

77

85


-

671

Depreciation on right-of-use assets

355

322

72

-

99

848

Amortisation

108

307

57


-

472

Reconciliation of underlying operating result to operating profit:







Underlying operating result*

3,725

2,952

328

-

(2,318)

4,313

Separately disclosed items (see below)

(108)

(335)

(57)

-

(190)

(690)

Operating profit/ (loss)

3,617

2,617

271

-

(2,882)

3,623

 

Half year ended 30 June 2021

Flowtech

 

 

£000

Fluidpower Group Solutions

£000

Fluidpower Group Services

£000

Inter-segmental transactions

£000

Total

continuing

operations

£000

 







Income statement - continuing operations:







Revenue from external customers

26,688

20,084

8,522

-

-

55,294

Inter segment revenue

2,789

461

662

(3,912)

-

-

Total revenue

29,477

20,545

9,184

(3,912)

-

55,294

Underlying operating result*

3,962

2,053

194

-

(2,827)

3,382

Net financing costs

(71)

(44)

(2)

-

(297)

(414)

Underlying segment result

3,891

2,009

192

-

(3,124)

2,968

Separately disclosed items (see below)

(159)

(376)

(62)

-

(79)

(676)

Profit before tax

3,732

1,633

130

-

(3,203)

2,292

Specific disclosure items







Depreciation on owned plant ,property and equipment

359

65

85

-

-

509

Depreciation on right-of-use assets

295

358

37

-

74

764

Amortisation

121

343

62

-

-

526

Reconciliation of underlying operating result to operating profit:

 

 

 

 

 

 

Underlying operating result*

3,962

2,053

194

-

(2,827)

3,382

Separately disclosed items (see below)

(159)

(376)

(62)

-

(79)

(676)

Operating profit/ (loss)

3,803

1,677

132

-

(2,906)

2,706

 

For the year ended 31 December 2021

Flowtech

 

 

£000

Fluidpower Group Solutions

£000

Fluidpower Group Services

£000

Inter-segmental transactions

£000

Total

continuing

operations

£000

 







Income statement - continuing operations:







Revenue from external customers

52,135

39,575

17,397


-

109,107

Inter segment revenue

5,164

970

833

(6,967)


-

Total revenue

57,299

40,545

18,230

(6,967)

 

109,107

Underlying operating result*

7,101

3,505

140


(5,056)

5,690

Net financing costs

(141)

(72)

(20)

-

(600)

(833)

Underlying segment result

6,960

3,433

120

-

(5,656)

4,857

Separately disclosed items (see below)

(925)

(723)

(124)


(206)

(1,978)

Profit / (loss) before tax

6,035

2,710

(4)

-

(5,862)

2,879

Specific disclosure items







Depreciation and impairment on owned plant, property and equipment

 

773

 

137

 

175

 

 

 

-

 

1,084

Depreciation on right-of-use assets

656

615

192

-

180

1,643

Impairment of acquired intangibles

673

-

-

-

-

673

Amortisation

247

683

124


-

1,054

Reconciliation of underlying operating result to operating profit:

 

 

 

 

 

 

Underlying operating result*

7,101

3,505

140

-

(5,056)

5,690

Separately disclosed items (see below)

(925)

(723)

(124)

-

(206)

(1,978)

Operating profit/ (loss)

6,176

2,782

16

-

(5,262)

3,712

 

(*) Underlying operating result is continuing operations' operating profit before separately disclosed items

 

SEPARATELY DISCLOSED ITEMS


Six months ended

30 June

2022

£000

Six months

ended

30 June

2021

£000

Year

ended

31 December

2021

£000

Separately disclosed items within administrative expenses:




Acquisition costs

3

3

11

Amortisation of acquired intangibles

472

526

1,054

Impairment of acquired intangibles

-

-

673

Share-based payment costs

103

63

166

Restructuring costs

112

84

74

Total

690

676

1,978

 

·          Acquisition costs relate to outline research into potential acquisition opportunities which are presented to us

·          Share-based payment costs relate to the provision made in accordance with IFRS 2 "Share-based payment" following the issue of share options to employees

·          Restructuring costs related to restructuring activities of an operational nature following acquisition of business units and other restructuring activities in established businesses. Costs include restructuring advice, service contract termination costs and employee redundancies

 

4.  TAXATION


Six months ended

30 June

2022

£000

Six months ended

30 June

2021

£000

Year

ended

31 December

2021

£000

Current tax on income for the period - continuing operations:

 


 

UK tax

511

296

493

Overseas tax

211

149

241

Adjustments in respect of prior periods/ other differences

(89)

104

(60)

Deferred tax credit / (charge)

(91)

(114)

67

Total taxation

542

435

741

 

The taxation for the period has been calculated by applying the estimated tax rate for the financial year ending 31 December 2022.

 

5.  EARNINGS PER SHARE

Basic earnings per share is calculated by dividing the earnings attributable to ordinary shareholders by the weighted average number of ordinary shares outstanding during the period.  For diluted earnings per share the weighted average number of ordinary shares in issue is adjusted to assume conversion of all dilutive potential ordinary shares.  The dilutive shares are those share options granted to employees where the exercise price is less than the average market price of the Company's ordinary shares during the period.  For diluted loss per share the weighted average number of ordinary shares in issue is not adjusted.

 

 

Six months ended

Six months ended

Year ended

30 June 2022

30 June 2021

31 December 2021

 

Earnings

Weighted average number of shares

Earnings per share

Earnings

Weighted average number of shares

Earnings per share

Earnings

Weighted average number of shares

Earnings per share

£000

000's

Pence

£000

000's

Pence

£000

000's

Pence

Basic earnings per share

 

 

 







Continuing operations

2,607

61,493

4.24

1,857

61,493

3.02p

2,138

61,493

3.48


 

 

 







Diluted earnings per share

 

 

 







Continuing operations

2,607

62,236

4.19

1,857

61,702

3.01p

2,138

61,894

3.45

 


Six months

ended

30 June

2022

£000

Six months

ended

30 June

2021

£000

Year

ended

31 December 2021

£000

Weighted average number of ordinary shares for basic and diluted earnings per share

61,493

61,493

61,493

Impact of share options

743

209

401

Weighted average number of ordinary shares for diluted earnings per share

62,236

61,702

61,894

 

6.  NET CASH FROM OPERATING ACTIVITIES


Six months

ended

30 June

2022

£000

Six months

ended

30 June

2021

£000

Year

ended

31 December 2021

£000

Reconciliation of profit before taxation to net cash flows from operations:

 


 

Profit from continuing operations before tax

 3,149

2,292

2,879

Depreciation and impairment on property, plant, and equipment

 671

497

1,084

Depreciation on right-of-use assets (IFRS 16)

 848

764

1,643

Finance costs

474

414

833

(Gain) / Loss on sale of plant and equipment

(24)

(181)

(209)

Other movements



(95)

Amortisation of intangible assets

472

526

1,054

Impairment of intangible assets



673

Cash settled share options

(40)

-

(26)

Equity settled share-based payment charge

103

63

166

Operating cash inflow before changes in working capital and provisions

5,653

4,375

8,002

Change in trade and other receivables

(3,316)

(5,660)

(3,325)

Change in stocks

(4,099)

(1,743)

(8,764)

Change in trade and other payables

 (642)

2,694

3,496

Change in provisions

(7)

9

(59)

Cash generated from operations

(2,410)

(325)

(650)

Tax paid / (reclaimed)

(94)

495

209

Net cash generated / (used) from operating activities

(2,505)

170

(441)

 

7.  PRINCIPAL RISKS AND UNCERTAINTIES

In common with all organisations, Flowtech faces risks which may affect its performance.  The Group operates a system of internal control and risk management to provide assurance that we are managing risk whilst achieving our business objectives.  No system can fully eliminate risk and therefore the understanding of operational risk is central to management processes.  The long-term success of the Group depends on the continual review, assessment, and control of the key business risks it faces.  The Directors set out in the 2021 Annual Report and Financial Statements the principal risks identified during this exercise, including quality control, systems and site disruption and employee retention.  The Board does not consider that these risks have changed materially in the last six months.

 

8.  FORWARD-LOOKING STATEMENTS

This document contains certain forward-looking statements which reflect the knowledge and information available to the Company during the preparation and up to the publication of this document.  By their very nature, these statements depend upon circumstances and relate to events that may occur in the future thereby involving a degree of uncertainty.  Although the Group believes that the expectations reflected in these statements are reasonable, it can give no assurance that these expectations will prove to have been correct. Given that these statements involve risks and uncertainties, actual results may differ materially from those expressed or implied by these forward-looking statements.  The Group undertakes no obligation to update any forward-looking statements whether because of new information, future events or otherwise.

 

 

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

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
IR ZZGFRFGVGZZZ
Find out how to deal online from £1.50 in a SIPP, ISA or Dealing account. AJ Bell logo

Related Charts

Flowtech Fluidpower PLC (FLO)

+0.30p (+0.39%)
delayed 13:30PM