The information contained within this announcement is deemed by the Company to constitute inside information pursuant to Article 7 of EU Regulation 596/2014 as it forms part of UK domestic law by virtue of the European Union (Withdrawal) Act 2018 as amended.  Upon the publication of this announcement via a Regulatory Information Service, this inside information is now considered to be in the public domain.

 

9 September 2024

 

Brave Bison Group plc

 

("Brave Bison" or the "Company", together with its subsidiaries "the Group")

 

Interim Results

 

20% increase in adjusted profit before tax

 

FY24 trading ahead of market expectations

 

Brave Bison, the digital advertising and technology services company, today reports its unaudited interim results for the six months ended 30 June 2024.

 

Commenting on the results, Oliver Green, Executive Chairman, said:

 

"We are pleased to report strong trading in the first half of the year and expect momentum to build as we approach the last few months of FY24. With adj. EBITDA of £2.1m in H1, an increase of 20% YoY, we expect to deliver results ahead of market expectations. Our business plan of buying, integrating and growing digital advertising and technology services businesses continues to show traction and we look forward to updating shareholders with further progress at the end of the year."

 

Financial Highlights

 

Unaudited	H1 2024	H1 2023	Change	FY23
Net Revenue / Gross Profit	£10.1m	£10.0m	+1%	£20.9m
Adj. Net Revenue (1)	£10.0m	£9.3m	+7%	£19.5m
Adj. EBITDA (2)	£2.1m	£1.9m	+12%	£4.3m
Adj. Profit Before Tax (3)	£1.8m	£1.5m	+20%	£3.6m
Adj. Basic EPS (4)	0.14p	0.12p	+17%	0.29p
Profit Before Tax	£1.2m	(£0.2m)	n/a	£1.1m
Net Cash excl. Lease Liabilities	£6.8m	£4.3m	+57%	£6.8m

Small apparent errors due to rounding

 

(1)   Adj. Net Revenue excludes net revenue from mothballed operations

(2)   Adj. EBITDA is defined as earnings before interest, taxation, depreciation and amortisation, and after adding back acquisition costs, restructuring costs and share-based payments. Under IFRS16 most of the costs associated with the Company's property leases are classified as depreciation and interest, therefore Adj. EBITDA is stated before deducting these costs.

(3)   Adj. Profit Before Tax is stated after adding back acquisition costs, restructuring costs, impairments, amortisation of acquired intangibles and share-based payments, and is after the deduction of costs associated with property leases.

(4)   Adj. Profit Before Tax divided by the weighted average number of ordinary shares in issue

 

·      Adj. EBITDA of £2.1m (H1 2023: £1.9m) and Adj. Profit Before Tax of £1.8m (H1 2023: £1.5m), a year-on-year increase of 12% and 20%, respectively

 

·      Net revenue / gross profit of £10.1m (H1 2023: £10.0m)

 

·      Brave Bison did not renew a number of large, low margin / loss-making client contracts serviced from New York and has mothballed operations in the US. Excluding these mothballed operations, net revenue grew by 7% year-on-year on a like-for-like basis

 

·      Statutory profit before tax of £1.2m (H1 2023: loss of £0.2m). Exceptional costs associated with the acquisition, restructuring and integration of SocialChain were mostly contained in FY23

 

·      Net cash, excluding lease liabilities, of £6.8m at 30 June 2024 (31 December 2023: £6.8m, 30 June 2023: £4.3m), an increase of 58% year-on-year and flat over the period. Cash inflow of at least £2m is expected in H2 2024 as a result of large customer receipts and higher trading profits

 

·      Adj. basic EPS for the period of 0.14p (H1 2023: 0.12p), a 17% increase year-on-year. There was no material share issuance during the period

 

Strategic Highlights

 

·      Brave Bison won and onboarded a record 15 new clients during the period, including SharkNinja, Primark, Sony Pictures, Yours Clothing, Greene King, Seasalt Cornwall, Reed, HSS and The Travel Corporation

 

·      As announced in June 2024, the Board chose not to proceed with an offer for The Mission Group plc. Abort costs from the potential transaction amounted to £33k

 

·      Launch of AudienceGPT, a tool that uses artificial intelligence to create audience data for media planning. Take up from new and existing clients has been encouraging

 

·      Launch of FutureFit, a new consultancy offering that brings together talent and capabilities from Brave Bison Performance, Commerce and SocialChain to build custom solutions combining media, creative and technology to drive client growth

 

·      Consolidation of office property into two principal locations across London and Manchester. Brave Bison has entered into two new leases with lower occupational costs and minimal capex incurred

 

·      Organised four live in-person events with hundreds of attendees during the period: two editions of SocialMinds Live, a conference for social media marketers; the UK's first Composable Commerce Summit, an event for technology partners and clients building ecommerce systems; and AudienceGPT at MAD//Fest, the debut of our new technology product at a media and advertising conference

 

Trading Update & Outlook

 

·      The Board expects to exceed current market forecasts ⁽¹⁾ for FY24 as a result of better than anticipated trading at Brave Bison Performance and increased profitability at SocialChain

 

·      Net cash is expected to increase to at least £9m by year end

 

(1)   Cavendish Capital Markets research dated 22 July 2024. FY24 net revenue of £21.0m, Adj. EBITDA of £4.2m and Adj. PBT of £3.2m

 

For further information please contact:

 

Brave Bison Group plc

Oliver Green, Executive Chairman                                                           via Cavendish

Theo Green, Chief Growth Officer

Philippa Norridge, Chief Financial Officer

 

Cavendish Capital Markets                                                                   Tel: +44 (0) 20 7220 0500

Nominated Adviser & Broker

Ben Jeynes

Dan Hodkinson

 

About Brave Bison

 

Brave Bison (AIM: BBSN) is a media, marketing and technology company purpose built for the digital era. Headquartered in London with a globally distributed work across eight countries, the company's unique position as both a digital media owner and a marketing technology partner to brands allows it to own and operate its own channels and communities while providing clients with a comprehensive suite of advertising and technology services to reach digital audiences.

 

Brave Bison's clients are serviced through four practices: Brave Bison Performance, Brave Bison Commerce, Brave Bison Media Network and Social Chain.

 

Each is an industry leader in its field, providing digital advertising, technology, creative and commerce services to renowned global brands such as New Balance, Shark Ninja, and Linkedin. These practices work independently and together to capitalise on the complexity that defines the modern marketing landscape by building custom digital media and technology solutions that keep clients ahead of competitors.

 

Financial & Strategic Review

 

The focus for the first half of 2024 has been twofold: operational excellence and business growth. Operational excellence is the practice of implementing new systems and processes to increase the profitability of our operations, and that improve client and staff satisfaction across the company. Business growth involves increasing revenue by expanding engagements with existing clients, winning new clients, launching new capabilities and making acquisitions.

 

Operational Excellence

 

The focus on operational excellence has delivered tangible results during the period. On flat net revenue of £10.1m (H1 2023: £10.0m), Brave Bison recorded Adj. EBITDA of £2.1m (H1 2023: £1.9m) and Adj. Profit Before Tax of £1.8m (H1 2023: £1.5m), a year-on-year increase of 12% and 20%, respectively. With underlying margins approaching 18-20%, Brave Bison is now beginning to operate within its medium-term target range. Our investment into senior leadership and public company listing costs means that Brave Bison will benefit from high levels of operational gearing as Net Revenue increases.

 

Statutory Profit Before Tax of £1.2m (H1 2023: loss of £0.2m) also showed a significant improvement year-on-year. The primary reason for this is that the bulk of the adjusting items associated with the acquisition of SocialChain (namely professional fees, fundraising fees, termination payments etc.) were contained in 2023. There were £0.2m of restructuring and acquisition costs (H1 2023: £1.4m) recorded in the period, which relate to the final elements of the SocialChain integration, leases and software contracts, as well as costs relating to corporate reorganisation of Brave Bison Commerce to reflect the evolving technological skill sets required within this business unit.

 

Brave Bison uses a professional services automation platform to centralise all resource management and hiring. Timesheets are completed by billable staff, and the business has visibility on profitability by service line, by client, by department and by person. Client engagements are planned by a centralised operations team and hiring decisions are made on the basis of committed and weighted revenue. Further, resource from different offices or services can be shared across the different parts of the business based on availability and client demand.

 

An analysis of the profit before tax is shown below:

 

£'000	H1 FY24	H1 FY23
Adj. EBITDA	2,127	1,893
Finance income	128	70
Finance costs	(96)	(105)
Depreciation	(333)	(336)
Adj. Profit Before Tax	1,826	1,522
Adjusting Items:
Acquisition Costs	33	810
Restructuring Costs	193	626
Amortisation of Acquired Intangibles	194	114
Impairment of Brand Name	-	26
Share Based Payments	230	190
Profit Before Tax	1,176	(244)

 

Business Growth

 

We are confident that we have a winning customer proposition in the market, and the evidence of this has been a record number of new business engagements in the first half with global clients including SharkNinja, Sony Pictures, Reed and The Travel Corporation. These clients have engaged Brave Bison due to our differentiated proposition and our ability to combine strategic consultancy with experienced execution.

 

During the period Brave Bison did not renew a number of significant, low margin and loss-making client engagements serviced from our New York hub. As a result, the operations in the US have been mostly minimised which distorts the year-on-year comparison in Net Revenue. Adjusting for these mothballed operations, net revenue in the first half of 2024 grew 7% when compared to the prior year.

 

Turnover / billings decreased from £16.9m in H1 2023 to £15.6m in H1 2024. We do not look at this metric as a management KPI as it is inflated by pass through costs such as client media spend, as well as revenue share pass through payments on the media channels we manage for our partners. It is therefore distorted by factors which have little impact on the profitability or management of the business.

 

We have won a number of new clients by developing our capabilities and leading with a more consultative and strategic approach. H1 2024 saw the launch of AudienceGPT, a media planning tool that uses artificial intelligence models to create marketing personas for the purpose of media planning. The insights we receive from these 'silicon audiences' have shown to be indistinguishable from what we see in real life, and this enables us to be more efficient for our clients by testing strategies faster, and ultimately buying media more effectively and improving returns.

 

AudienceGPT follows Scribe, our copywriting bot that uses artificial intelligence to generate product descriptions, as the second proprietary tool Brave Bison has developed over the last two years. These proprietary tools underpin our technology-enabled approach to marketing services and ultimately drive better results for our clients and client retention for our business.

 

We have been particularly active marketing our proposition through live, in-person events. These events give us the opportunity to meet face-to-face with existing and prospective clients, and we often invite partners and sponsors from the relevant ecosystem to present alongside our business leaders, increasing the value of the content for our attendees. Our most successful series is SocialMinds Live, an extension of our popular podcast series. The SocialMinds podcast achieves 6,000 monthly downloads, and our events in H1 2024 saw over 300 professionals attend to hear from marketing leaders from advertisers such as Oatly, American Express, Monzo, Pinterest, LinkedIn as well as our own SocialChain.

 

The Board is keen to grow Brave Bison through accretive acquisitions and we dedicate a significant amount of time to building relationships and evaluating targets. On 13 May 2024, Brave Bison announced it was considering an offer to acquire The Mission Group plc ("Mission"), an AIM-listed digital marketing and communications business. In its 2023 financial year, Mission reported revenues of £86m, adj. EBIT of £6.5m and had over 1,100 employees at 31 December 2023. The scale of this potential acquisition would have amounted to a transformational reverse takeover.

 

However, the Mission Board did not engage constructively or provide due diligence access, and Brave Bison ultimately walked away from the potential transaction on 9 June 2024. Brave Bison is a disciplined acquirer and is not willing to progress an acquisition unless it meets our strict requirements for risk and growth in shareholder value.

 

Net cash, excluding lease liabilities, at the period end was £6.8m (H1 2023: £4.3m, H2 2023: £6.8m). We would normally expect to have been cash generative in the first half of the year, however, customer receipts totalling £0.9m were delayed due to client contractual negotiations and received in early July.  We anticipate being significantly cash generative in H2 2024, with net cash at the period end expected to be at least £9m.

 

The investments made by the Company during 2023 are bearing fruit, we are optimistic for the year ahead and our platform is primed for both organic and inorganic growth. Brave Bison has a strong and increasing net cash position, and the Board has a track record in acquiring and integrating businesses on an accretive basis.

 

On behalf of the Board

Oliver Green

Chairman

9 September 2024

 

BRAVE BISON GROUP PLC

CONDENSED CONSOLIDATED INCOME STATEMENT AND CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

		(unaudited)	(unaudited)	(audited)
		6 months to	6 months to	Year to 31
	Note	30 June  2024	30 June  2023	December  2023
		£000's	£000's	£000's
Revenue	3	15,582	16,902	35,704
Cost of sales		(5,459)	(6,877)	(14,802)
Gross profit / Net revenue		10,123	10,025	20,902
Administration expenses		(8,979)	(10,234)	(19,847)
Operating (loss)/profit		1,144	(209)	1,055
Finance income		128	70	198
Finance costs		(96)	(105)	(143)
Profit(loss) before tax		1,176	(244)	1,110
Analysed as
Adjusted EBITDA		2,127	1,893	4,277
Finance income		128	70	198
Finance costs		(96)	(105)	(143)
Depreciation		(333)	(336)	(694)
Adjusted profit before tax		1,826	1,522	3,638
Restructuring costs		(193)	(626)	(832)
Acquisition costs		(33)	(810)	(847)
Impairment charge		-	(26)	(26)
Amortisation of acquired intangibles		(194)	(114)	(388)
Equity settled share based payments		(230)	(190)	(435)
Profit/(loss) before tax		1,176	(244)	1,110
Income tax credit		43	17	2,279
Profit/(loss) attributable to equity holders of the parent		1,219	(227)	3,389
Statement of Comprehensive Income
Profit/(loss) for the period/year		1,219	(227)	3,389
Items that may be reclassified subsequently to profit or loss
Exchange (loss)/gain on translation of foreign subsidiaries		(9)	(10)	(2)
Total comprehensive profit/(loss) for the period/year attributable to owners of the parent		1,210	(237)	3,387
Profit per share (basic and diluted)
Basic profit/(loss) per ordinary share (pence)	5	0.09p	(0.02p)	0.27p
Diluted profit/(loss) per ordinary share (pence)	5	0.09p	(0.02p)	0.25p

 

 

 

 

 

 

 

BRAVE BISON GROUP PLC

CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION

		(unaudited)	(unaudited)	(audited)
	Note	At 30 June 2024	At 30 June 2023	At 31 December 2023
		£000's	£000's	£000's
Non-current assets
Intangible assets	6	12,467	12,592	12,661
Property, plant and equipment	7	2,176	815	2,210
Deferred tax asset		2,183	48	2,183
		16,826	13,455	17,054
Current assets
Trade and other receivables		7,389	7,032	6,523
Cash and cash equivalents		6,889	4,453	6,920
		14,278	11,485	13,443
Current liabilities
Trade and other payables		(8,333)	(8,468)	(8,860)
Bank Loans <1 year	12	(19)	(14)	(10)
Lease Liabilities	9	(211)	(270)	(212)
		(8,563)	(8,752)	(9,082)
Non-current liabilities
Lease Liabilities	9	(1,605)	(31)	(1,487)
Deferred tax liability		(632)	(411)	(674)
Bank loan >1 year	12	(110)	(144)	(143)
Provisions for liabilities		(159)	(877)	(516)
		(2,506)	(1,463)	(2,820)
Net assets		20,035	14,725	18,595
Equity
Share capital	8	1,288	1,287	1,288
Share premium		89,095	89,095	89,095
Capital redemption reserve		6,660	6,660	6,660
Merger reserve		(24,060)	(24,060)	(24,060)
Merger relief reserve		62,624	62,624	62,624
Retained deficit		(115,728)	(121,038)	(117,177)
Translation reserve		156	157	165
Total equity		20,035	14,725	18,595

 

 

 

BRAVE BISON GROUP PLC

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

	(unaudited)	(unaudited)	(audited)
	6 months to	6 months to	Year to 31
	30 June  2024	30 June  2023	December  2023
	£000's	£000's	£000's
Operating activities
Profit/(loss) before tax	1,176	(244)	1,110
Adjustments:
Depreciation, amortisation and impairment	527	476	1,108
Finance income	(128)	(70)	(198)
Finance costs	96	105	143
Share based payment charges	230	190	435
(Increase)/decrease in trade and other receivables	(866)	1,478	2,252
(Decrease)/increase in trade and other payables	(885)	(3,104)	(3,076)
Tax received	-	265	49
Cash inflow/(outflow) from operating activities	150	(904)	1,823
Investing activities
Acquisition of subsidiaries	-	(4,756)	(4,756)
Net cash acquired on acquisition	-	(27)	(27)
Purchase of property, plant and equipment	(70)	(23)	(156)
Interest received	128	70	198
Cash inflow/(outflow) from investing activities	58	(4,736)	(4,741)
Cash flows from financing activities
Issue of share capital	-	4,750	4,750
Interest paid	(96)	(105)	(143)
Repayment of borrowings	(24)	(628)	(634)
Repayment of lease liability	(110)	(399)	(619)
Cash (outflow)/inflow from financing activities	(230)	3,618	(3,355)
Net change in cash and cash equivalents	(22)	(2,022)	437
Movement in net cash
Cash and cash equivalents, beginning of period	6,920	6,485	6,485
(Decrease)/increase in cash and cash equivalents	(22)	(2,022)	437
Movement in foreign exchange	(9)	(10)	(2)
Cash and cash equivalents, end of period	6,889	4,453	6,920