t
| Date | 5 Sept 2024 |
| Time | 07:00:11 |
| Category | Results |
| ID | 9691C |
LEI: 213800HU63CWV5J8YK95 5 September 2024
W.A.G payment solutions plc ("Eurowag" or the "Group")
Interim results for the six months ended 30 June 2024
Strong growth, on-track for Q4 phased rollout of integrated platform
W.A.G payment solutions plc ("Eurowag" or the "Group"), today announces its interim results for the six-month period ended 30 June 2024.
Continued strong growth from our business-critical products and services
· Total net revenue1 +18.4% to €141.0m (H1 2023: €119.1m).
- Payment solutions revenue1 +10.2% to €79.8m, supported by growth from toll revenues and 11.8% growth in active payment solutions trucks .
- Mobility solutions revenue1 +31.3% to €61.3m, as a result of the annualisation of Inelo and continued growth across all our products.
· Adjusted EBITDA1 +18.2% to €59.4m (H1 2023: €50.2m), with a margin1 of 42.1% (H1 2023: 42.2%).
· Adjusted profit before tax1 €21.6m (H1 2023: €25.3m). Statutory profit before tax of €4.2m (H1 2023: €8.5m), a result of higher amortisation from acquired intangibles and interest costs relating to increased leverage, as well as higher depreciation as a result of our transformational capital expenditure programme, which is now complete.
· Capital expenditure spend of €20.5m (H1 2023: €24.7m), including the final €3.0m from our transformational programme.
· Net debt1 position of €302.4m (FY 2023: €316.8m); a marked improvement with Net leverage2 at 2.6x. Renegotiated credit facilities; extended maturity to 2029 reducing annual amortisation payments and extended revolving facility.
Early adopters already onboarded; on-track for phased rollout of industry-first integrated platform in Q4 2024
· New platform unifies all Eurowag brands and services into a single data ecosystem, providing a one-stop-shop to deliver increased growth and efficiencies for customers.
· Early adopters already onboarded; phased migration of existing customers onto the Eurowag Office application for live-user testing. The platform will be ready for new customers in Q4 2024.
Outlook
· While the Board is mindful of macroeconomic challenges across the industry, Eurowag is well positioned and trading in-line with the Board's expectations.
· Furthermore, the Board remains confident in the value creation from the new integrated platform and therefore our medium-term guidance remains unchanged.
"We continue to deliver strong double-digit growth, despite the economic headwinds impacting the Commercial Road Transport ("CRT") industry across Europe. Our resolute focus on providing mission-critical products to our customers has allowed us to create a highly resilient business model, giving us the capacity to enhance our services, scale and innovate.
I am pleased with our strong performance and progress in the first half of 2024, having successfully integrated certain functions of our recently acquired businesses - bringing together new colleagues and teams - and laid the groundwork for the phased rollout of our industry's first integrated digital platform in Q4 this year.
The new digital one-stop-shop will be transformational. For the first time, the industry will have access to a single data-driven ecosystem, solving the complexity and fragmentation challenge that has held the sector back for far too long. For us, the new platform will deepen customer relationships and unlock further opportunities, and this gives me real confidence in our near and medium term guidance."
|
Key statutory financials
|
H1 2024
|
H1 2023
|
YoY growth (%)
|
|
Revenue from contracts with customers (€m) |
1,149.7 |
1,017.6 |
13.0% |
|
Profit before tax (€m) |
4.2 |
8.5 |
(50.6)% |
|
Basic EPS (cents/share) |
0.35 |
0.76 |
(53.9)% |
|
Alternative performance measures 1 |
H1 2024 |
H1 2023 |
YoY growth (%) |
|
Net revenue (€m) |
141.0 |
119.1 |
18.4% |
|
Payment solutions revenue (€m) |
79.8 |
72.4 |
10.2% |
|
Mobility solutions revenue (€m) |
61.3 |
46.7 |
31.3% |
|
Adjusted EBITDA (€m) |
59.4 |
50.2 |
18.2% |
|
Adjusted EBITDA margin (%) |
42.1% |
42.2% |
(0.1)pp |
|
Adjusted basic EPS (cents/share) |
2.51 |
2.90 |
(13.4)% |
|
|
H1 2024
|
H1 2023
|
YoY growth (%)
|
|
Average active payment solutions customers3 |
19,723 |
18,053 |
9.3% |
|
Average active payment solutions trucks3 |
102,667 |
91,864 |
11.8% |
|
Payment solutions transactions4 |
22.4m |
18.4m |
21.5% |
Notes:
1. Please refer to the section Alternative Performance Measures for a definition and see Note 6 of the condensed interim financial statements.
2. Net debt includes lease liabilities and derivative liabilities.
3. An active customer or truck is defined as using the Group's payment solutions products at least once in a given month.
4. Number of payment solutions transactions represents the number of payment solutions transactions (fuel and toll transactions) processed by the Group for customers in that period.
Eurowag continues to see pressures in the CRT industry, impacting loads and kilometres driven which places higher pressures on the financial stability of smaller businesses, evidenced by a higher rate of insolvencies across some of our markets. Looking ahead, we are starting to see some signs of economic recovery with the load spot market improving, which will benefit small to medium size trucking companies with increased revenues and cash flows. These early indications in the load spot market gives us confidence in delivering in-line with near-term expectations.
With our transformational capital expenditure programme completed, we still expect our ordinary capex to move to around 10% of net revenues. As a result of several deferred consideration payments of circa €35m from past acquisitions to payout in FY 2024, we expect our net debt to adjusted EBITDA to be moderately above our target range of 1.5x -2.5x, with a priority to return within the range in FY 2025.
The delivery of our platform underpins the Group's confidence in delivering mid-teens net revenue growth in the near and medium-term. With further integration work still to take place in respect of recent acquisitions, Adjusted EBITDA margins are expected to grow over the medium-term. The Board is confident in delivering strong growth in-line with expectations, and medium-term financial guidance remains unchanged.
Martin Vohánka (CEO) and Oskar Zahn (CFO) will host a virtual presentation and a Q&A session for investors and analysts today, 05 September 2024, at 9.00am BST. The presentation and webcast details are available on the Group's website at https://investors.eurowag.com
Please register to attend the investor presentation via the following link:
To view the webcast, you will need to register with SparkLive, which should only take a moment.
Should you want to ask questions at the end of the presentation, please use the following link:
https://eurowag-2024-half-year-results-announcement-september2024.open-exchange.net/registration
Eurowag
Carla Bloom
VP Investor Relations and Communications
+44 (0) 789 109 4542
Sodali & Co
Justin Griffiths, Gilly Lock
IR and international media
+44 (0)20 7250 1446
About Eurowag
Eurowag was founded in 1995 and is a leading technology company and an important partner to
Europe's CRT industry, with a purpose to make it clean, fair and efficient. Eurowag enables trucking companies to successfully transition to a low carbon, digital future by harnessing all mission critical data, insights and payment and financing transactions into a single ecosystem and connects their operations seamless before a journey, on the road and post-delivery. https://investors.eurowag.com
Chief Executive Officer's Review
The first half of 2024 has been a dynamic period for the European CRT industry, marked by regulatory changes, persisting macroeconomic volatility, including fluctuating fuel prices, and a continued shift towards digitalisation.
We have remained focused on our strategic priorities, with significant progress made in each area, as we prepare for the phased rollout of our digital platform in Q4 2024. Progress in the first half of the year includes:
1) Be in every truck (attract)
• 11.8% increase in the number of active payment solutions trucks, to 102,667.
• Launched Eurowag Prime - a collection of 70 strategically placed fuel stations along the major transit corridors in 16 countries, that offer optimised prices, superior service standards and infrastructure.
• Launched sales omnichannel pilot in Poland, end-to-end digital sales and onboarding process with a bundled offer.
• Investment in digital sales, growth in converted digital leads +37% year on year.
2) Drive customer centricity (engage)
• Eurowag app evolving as part of the new platform, monthly active users +12% to c.36k (FY 2023: c.32k)
• Increased the number of mobile acceptance points to 1,500 (FY 2023: 800).
3) Grow core services (monetise)
• Total number of acceptance points now 13,900 (FY 2023: 13,000), in 23 countries.
• Received European Electronic Toll System ("EETS") certification in Slovakia, and we are now certified in 11 countries across Europe. Toll domains ordered on EVA tripled compared to H1 2023.
• Year-on-year more than doubled the number of OBU devices sold.
• Continued development of Decarbonisation-as-a-Service ("DaaS"), established the first HVO corridor in Central and Eastern Europe, connecting Austria, Slovakia and Czech Republic.
• Became the first eMobility Service Provider for the CRT sector.
4) Expand platform capability (retain)
• Ongoing implementation of ERP system with next phase focussing on billing.
• E-wallet development continued, on track to launch in FY 2024.
• Development of our new digital integrated platform on track, with groups of users already migrated; on track for the phased rollout to new customers in Q4 2024.
Integration and transformation of our core products and services
Eurowag has been focused on growing both organically and inorganically and is currently navigating through a heavy transformation phase. After starting out as a local fuel card provider, it is now close to delivering an industry-first integrated digital platform.
Before the phased rollout of the digital platform to new customers, we are starting to migrate existing customers onto the platform so we can pilot and test their user experience. The RoadLords users were the first customers to be migrated to the new application, with around 200,000 monthly active users already migrated, and we are currently focused on migrating our Eurowag Fleet Management solution and Eurowag Fuel card users, of which around 7,000 Fleet Management users are already migrated. Migrated customers will benefit from new functionalities and user dashboards. We are still on track to offer new customers access to the platform in Q4 this year.
Alongside working on the digital platform delivery, we continue to expand and improve our core suite of products. In the first half of the year, we expanded our acceptance network to 13,900 points, compared to 13,000 at the end of 2023, of which over 700 in our HVO and LNG networks, supporting our sustainability action plan to improve our customers' access to non-fossil fuel. Our mobile payments application is now available at around 1,500 acceptance points across Europe, almost doubling the acceptance points in the first half of the year. When it comes to toll services, following the successful activation of EETS in Slovakia at the beginning of the year, we saw the number of toll domains ordered through our EVA device triple. We have also added new functionalities, where users can now transfer an OBU between vehicles, improving customer experience. From the beginning of July, Germany has extended toll duty for all vehicles weighting over 3.5 tonnes (as opposed to 7.5 tonnes previously). Together with the new toll regulation in Hungary, which applies toll duty to buses and coaches over 3.5 tonnes, this opens a whole new segment of vehicles to the market and represents a significant revenue opportunity.
People and Board
The Board continue to evolve to reflect the Group's strategy, in particular with focus on supporting the development of the integrated platform. During the period, the appointments of Kevin Li Ying and Sophie Krishnan as non-executive directors were announced, effective from 1 March 2024. In conjunction, Susan Hooper retired from the Board at the conclusion of the AGM. The Group would like to thank Susan for all her commitment and contribution since the Group's IPO.
Furthermore, as the Group progresses into the next phase of its integrated platform phased rollout, it also seeks to strengthen its Executive team to ensure it has the right mix of skills and capabilities to deliver its ambitions. In June, the Group made two new appointments: Felipe Alves joined us as Chief Operating Officer, overseeing all aspects of customer operations, and Francesco Nazzarri joined us as Chief Commercial Officer.
Sustainability and decarbonisation
In the first half of 2024, we have continued to work on our sustainability action plan, which focuses on climate action, customer success and wellbeing, community impact and responsible business.
As we continue to explore opportunities and partnerships in eMobility, we have become the first eMobility Service Provider for the CRT sector, in collaboration with Last Mile Solutions, the largest eMobility platform in Europe.
Our LNG network has expanded to over 420 stations, of which c.12% offer bioLNG. Our HVO acceptance network has expanded to over 310 locations in the Europe (including our own truck parks in Austria, Slovakia and the Czech Republic), helping to establish the first HVO corridor in Central and Eastern Europe, with 48% of HVO sales volumes coming from our own truck parks. The volume of LNG sold in the first half of 2024 has more than doubled, compared to the first six months of 2023.
The Group continued to excel in the first half, with growth delivered both organically and from the acquisition made in 2023, demonstrating the strength in its strategic and financial transformations. The Group achieved net revenue growth of 18.4%, with payment solutions up 10.2% and mobility solutions up 31.3%.
Our Adjusted EBITDA increased by 18.2% to €59.4m (H1 2023: €50.2m), in-line with revenue growth. On a like-for-like basis, if you include the annualisation of Inelo of €4.4m and exclude the €6.0m FX forward gain last year and the commercial settlement this year of €2.2m, EBITDA grew by 17.6%. The Adjusted EBITDA margin decreased slightly to 42.1% from 42.2%. Despite strong growth in revenues and higher than expected credit losses, we were able to manage our operating costs to keep margins stable year-on-year.
On a statutory basis, profit before tax decreased by 50.6% year-on-year to €4.2m (H1 2023: €8.5m), mainly as a result of higher depreciation, amortisation and interest. Basic EPS decreased by 53.9% to 0.35 cents per share (H1 2022: 0.76 cents). Adjusted basic EPS decreased year-on-year to 2.51 cents per share (H1 2023: 2.90 cents) driven by lower profit before tax.
The Group's term debt and committed facility, including a multi-currency syndicated revolving credit facility, was amended in the period, now expiring March 2029, with a change to the amortisation but with no change to the related covenants. Net debt at the end of the reporting period was €302.4m (FY 2023: €316.8m). Our net leverage ratio improved to 2.6x net debt to adjusted EBITDA.
In the first half of 2024, investments in our subsidiaries, associates, and financial investments amounted to €8.2m, which consists of deferred acquisition payments for WebEye (€5.0m), deferred acquisition payments for Aldobec (€0.7m) and an acquisition of non-controlling interest within Inelo (€2.5m).
Below is a summary of the segmental performance and explanatory notes relating to corporate expenses, adjusting items, taxation, interest, investments and cash flow generation. As in prior years, adjusted and other performance measures are used in this announcement to describe the Group's results. Adjustments are items included within our statutory results that are deemed by the Board to be unusual by virtue of their size and/or nature. Our adjusted measures are calculated by removing such adjustments from our statutory results. Note 6 of the condensed interim financial statements includes reconciliations.
|
|
H1 2024 (€m)
|
H1 2023 (€m)
|
YoY (€m)
|
YoY change (%)
|
|
Gross revenue |
1,149.7 |
1,017.6 |
132.1 |
13.0% |
|
Payment solutions |
1,088.4 |
970.9 |
117.5 |
12.1% |
|
Mobility solutions |
61.3 |
46.7 |
14.6 |
31.3% |
|
Net revenue |
141.0 |
119.1 |
21.9 |
18.4% |
|
Payment solutions |
79.8 |
72.4 |
7.4 |
10.2% |
|
Mobility solutions |
61.3 |
46.7 |
14.6 |
31.3% |
|
Expenses included in Contribution |
33.9 |
26.4 |
7.5 |
28.4% |
|
Contribution total1 |
107.1 |
92.6 |
14.5 |
15.7% |
|
Payment solutions |
65.1 |
61.0 |
4.1 |
6.8% |
|
Mobility solutions |
42.0 |
31.6 |
10.4 |
32.9% |
|
Contribution margin total1 |
76% |
78% |
|
|
|
Payment solutions |
82% |
84% |
|
|
|
Mobility solutions |
69% |
68% |
|
|
Note:
1. Please refer to the section Alternative Performance Measures for a definition and see Note 6 of the condensed interim financial statements.
The Group's gross revenues increased by 13.0% year-on-year to €1,149.7m, driven mainly by higher average energy prices (a corresponding increase was reported for costs of energy sold).
The Group delivered double-digit net revenue growth and strong contribution margins in both segments. The overall net revenue increased by 18.4% year-on-year, which includes €25.7m contribution from Inelo.
Payment solutions net revenue grew by 10.2% year-on-year. This increase reflects strong growth in Toll revenues as a result of new CO2 charges in Germany and Austria, as well as strong EVA sales and double-digit growth in new truck acquisitions, although the growth is partially offset by lower energy unit prices compared to prior year.
Mobility solutions net revenue grew by 31.3% year-on-year. This strong growth is the result of effective cross-selling, Inelo consolidation, and strong growth in tax refund and transport management system.
Total contribution increased by €14.5m to €107.1m (H1 2023: €92.6m), driven by higher net revenues, although increased expenses particularly from credit losses, reduced the contribution margin performance by 2pp to 76%. (H1 2023: 78%).
Statutory operating expenses increased by €17.2m to €121.7m (H1 2023: €104.5m), largely due to increased depreciation and amortisation and higher impairment losses of financial assets, with further details provided later on in this Financial review.
|
|
Adjusted (€m)
|
Adjusting items (€m) |
H1 2024 (€m) |
Adjusted (€m) |
Adjusting items (€m) |
H1 2023 (€m) |
|
Employee expenses |
44.0 |
2.4 |
46.4 |
41.6 |
4.8 |
46.4 |
|
Impairment losses of financial assets |
7.8 |
0.0 |
7.8 |
4.2 |
0.0 |
4.2 |
|
Technology expenses |
7.3 |
2.6 |
9.9 |
6.8 |
1.9 |
8.7 |
|
Other operating expenses |
25.6 |
2.4 |
28.0 |
23.1 |
3.3 |
26.4 |
|
Other operating income |
(3.1) |
0.0 |
(3.1) |
(6.8) |
0.0 |
(6.8) |
|
Total operating expenses |
81.6 |
7.4 |
89.0 |
68.9 |
10.0 |
78.9 |
|
Depreciation and amortisation |
22.7 |
10.0 |
32.7 |
18.9 |
6.8 |
25.7 |
|
Total |
104.3 |
17.4 |
121.7 |
87.7 |
16.8 |
104.5 |
Adjusted Total operating expenses increased by €12.7m to €81.6m, of which €5.2m related to the annualisation of Inelo. The increase comprised mainly of the following:
Adjusted employee expenses increased by 5.8% year-on-year to €44.0m. This growth was driven by salary increases communicated at the start of the year, as well as hiring the right people to support the business through the next phase of our transformation.
Impairment losses of financial assets amounted to €7.8m (H1 2023: €4.2m). The additional charge relates to higher than expected credit losses arising in markets such as Poland, Romania, Hungary and Portugal, where a high number of insolvencies have been observed across the transport industry, in particular with small and medium-sized providers. As a consequence, the Group saw its overall credit loss ratio increase slightly to 0.4% from 0.3%. Nevertheless, the Group's overall receivables portfolio and cash collection process remains robust.
Adjusted technology expenses increased by 8.9% year-on-year to €7.3m (H1 2023: €6.8m). This increase reflects the Group's focus on technology transformation and cloud transition.
Adjusted other operating expenses, comprising consultancy, facilities maintenance and cost of services provided, increased by 10.8% year-on-year to €25.6m (H1 2023: €23.1m), mainly due to the Inelo acquisition.
Other operating income decreased by 54.2% year-on-year to €3.1m (H1 2023: €6.8m); last year's balance included a favourable FX forward gain of €6.0m, while this year's balance of €3.1m relates mainly to a legal settlement of a dispute following an acquisition.
Adjusted depreciation and amortisation grew by 19.6% year-on-year to €22.7m (H1 2023: €18.9m), primarily due to the amortisation of acquired assets of Inelo.
In H1 2024, the Group incurred costs of €17.4m (H1 2023: €16.8m), which were considered to be Adjusting items and have therefore been excluded when calculating Adjusted EBITDA and Adjusted profit before tax. These are summarised below:
|
|
H1 2024 (€m)
|
H1 2023 (€m)
|
|
M&A related expenses |
2.2 |
2.7 |
|
ERP implementation and integration expenses |
3.0 |
- |
|
Strategic transformation expenses |
- |
3.6 |
|
Share-based compensation |
2.2 |
3.7 |
|
Adjusting items in operating expenses |
7.4 |
10.0 |
|
Adjusting Items in depreciation and amortisation |
10.0 |
6.8 |
|
Total Adjusting items |
17.4 |
16.8 |
|
|
|
|
The Group has incurred acquisition related costs which are primarily professional fees of €2.2m (H1 2023: €2.7m) in relation to M&A activities, predominantly the Inelo acquisition.
ERP implementation and integration expenses are costs relating to key IT systems and the integration of Inelo. Around €2.8m is related to the implementation of our ERP system, which successfully went live in January 2024. A further €12-16m expense is anticipated until the end of 2026. Integration costs of €0.2m were incurred in H1 2024 and approximately €1m is expected to be adjusted in 2024.
Expenses are no longer categorised as Strategic transformation expenses, as the Group considers the transformational programme was concluded at the end of 2023.
Share-based compensation primarily relates to compensation provided to previous management, prior to the IPO. These legacy incentives comprise a combination of cash and share-based payments and will vest during this year. No further share-based compensation adjusting expenses are expected in the future. For clarity, post-IPO share-based payment charges are not treated as Adjusting items.
Amortisation charges of €10.0m relate to the amortisation of acquired intangibles in H1 2024 (H1 2023: €6.8m); the significant increase is due to the annualization of Inelo.
Net finance expense in the first half of 2024 amounted to €14.8m (H1 2023: €5.7m). The increase mainly reflects higher interest costs related to increased borrowings as well as higher factoring fees related to higher average utilisation throughout the year.
The Group's adjusted effective tax rate increased to H1 2024: 19.6% (H1 2023: 18.3%) in-line with expectation, as a result of the increased rates in key tax regimes in which the Group operates and lower statutory profitability. Corporate income tax in the Czech Republic increased from 19% in 2023 to 21% in 2024, in the UK the rate increased from 23% in 2023 to 25% in 2024, and in Slovenia the rate increased from 19% in 2023 to 22% in 2024, while in Spain the rate remains at 24%. Further details can be found in Note 6 of the condensed interim financial statements.
Adjusted basic EPS decreased by 13.4% to 2.51 cents per share (H1 2023: 2.90). Despite achieving an increased EBITDA, higher depreciation and amortisation together with increased finance expenses led to an overall decrease. Basic EPS for the first half of 2024 was 0.35 cents per share, a 53.9% year-on-year decrease.
In H1 2024, the Group paid deferred acquisition considerations of €5.7m and acquired non-controlling interests for a consideration of €2.5m. Refer to Note 13 of the condensed interim financial statements.
During the period, the Group reported a cash inflow of €14.4m (H1 2023: outflow of €303.7m). The basis of deriving this net debt movement is set out below:
|
Management free cash flow |
H1 2024 (€m)
|
FY 2023 (€m)
|
H1 2023 (€m)
|
|
Adjusted EBITDA |
59.4 |
108.7 |
50.2 |
|
Non-cash items in Adjusted EBITDA |
8.9 |
10.6 |
6.2 |
|
Tax |
(6.8) |
(9.3) |
(4.0) |
|
Net interest |
(11.4) |
(17.2) |
(7.4) |
|
Working capital |
(0.1) |
(44.4) |
(36.0) |
|
Free cash |
50.0 |
48.4 |
9.0 |
|
Adjusting items - cash |
(3.2) |
(18.0) |
(7.4) |
|
Capital expenditure1 |
(19.5) |
(48.5) |
(23.6) |
|
Payments related to previous acquisitions |
(8.2) |
(297.7) |
(279.0) |
|
Repayment of lease obligations |
(2.5) |
(5.4) |
(2.4) |
|
Other |
(2.2) |
1.5 |
(0.4) |
|
Movement in Net debt inflow / (outflow) |
14.4 |
(319.6) |
(303.7) |
|
Opening net debt / cash2 |
(316.8) |
2.8 |
2.8 |
|
Closing net debt / cash2 |
(302.4) |
(316.8) |
(300.9) |
Note:
1. Includes proceeds from sale of assets.
2. Excludes lease and derivative liabilities.
As at 30 June 2024, the Group's net debt position stood at €302.4m, compared with €300.9m as at 30 June 2023.
Tax paid increased to €6.8m (H1 2023: €4.0m), primarily impacted by higher H1 2024 tax advances in the Czech Republic (€0.5m) and higher tax payments in Hungary (€0.5m). A refund of overpaid tax in Spain in H1 2023 (€1.1m) also decreased the comparative figure.
Interest paid increased to €11.4m (H1 2023: €7.4m), driven by a higher level of borrowings in the first half of 2024 as a result of the Inelo acquisition in Q1 2023.
Non-cash items in Adjusted EBITDA primarily include the add back of share awards issued post IPO and provision movements relating to credit losses of €7.8m (H1 2023: €4.2m).
Net working capital increased by €0.1m (H1 2023: €36.0m) reflecting relatively flat inventory levels and offsetting increases in both trade receivables and payables.
Adjusting items of €3.2m consists predominantly of the ERP implementation costs and Other items mainly relates to bank guarantee and factoring fees.
Capital expenditure in the first half of 2024 amounted to €20.5m (H1 2023: €24.7m), which included €3m of spend, completing the transformational programme. Net capital expenditure of €19.5m (H1 2023: €23.6m) included proceeds from the sale of equipment of €1.0m (H1 2023: €1.1m). €6.3m of this capital investment focused on maintaining and enhancing existing products. A further €8.8m is represented by the development and implementation of technology and data systems, including the development of our new Eurowag Office. The target remains to reduce capex spend to around 10 per cent of net revenue through the transition to a single technology platform, and reducing duplications across IT, hardware, and technology processes over time.
The Group has identified certain Alternative Performance Measures ("APMs") that it believes provide additional useful information to the readers of the condensed interim financial statements and enhance the understanding of the Group's performance. These APMs are not defined within IFRS and are not considered to be a substitute for, or superior to, IFRS measures. These APMs may not be necessarily comparable to similarly titled measures used by other companies. Directors and management use these APMs alongside IFRS measures when budgeting and planning, and when reviewing business performance. Executive management bonus targets include an adjusted EBITDA measure and long-term incentive plans include an adjusted basic EPS measure.
|
|
Adjusted
(€m) |
Adjusting items
(€m)
|
H1 2024
(€m) |
Adjusted
(€m) |
Adjusting Items (€m) |
H1 2023
(€m) |
|
Net revenue |
141.0 |
0.0 |
141.0 |
119.1 |
0.0 |
119.1 |
|
EBITDA |
59.4 |
7.4 |
52.0 |
50.2 |
10.0 |
40.2 |
|
EBITDA margin (%) |
42.1% |
5.2% |
36.9% |
42.1% |
8.4% |
33.7% |
|
Depreciation, amortisation and impairments |
22.7 |
10.0 |
32.7 |
18.9 |
6.8 |
25.7 |
|
Operating profit |
36.7 |
17.4 |
19.3 |
31.1 |
16.8 |
14.5 |
|
Finance income |
1.9 |
0.0 |
1.9 |
5.3 |
0.0 |
5.3 |
|
Finance costs and share of net loss of associates |
(17.0) |
0.0 |
(17.0) |
(11.3) |
0.0 |
(11.3) |
|
Profit before tax |
21.6 |
17.4 |
4.2 |
(8.3) |
16.8 |
8.5 |
|
Income tax |
(4.2) |
(2.5) |
(1.7) |
(4.6) |
(1.7) |
(2.9) |
|
Profit after tax |
17.4 |
14.9 |
2.5 |
20.7 |
15.1 |
5.6 |
|
Basic earnings per share (cents) |
2.51 |
2.16 |
0.35 |
2.90 |
2.14 |
0.76 |
APMs are reconciled to the statutory equivalent, where applicable, in Note 6 of the accompanying condensed interim financial statements.
Our priority continues to focus around investment in the platform together with integrating the technologies and products of our acquired businesses. We expect to reduce duplications across IT, hardware, and technology processes. M&A is important and we will continue to consider value-accretive M&A opportunities, however we are mindful of our current leverage position. We remain disciplined and want to maintain our strong and robust balance sheet, therefore the Group does not intend to pay dividends, as we continue to prioritise investment in growth.
On 14 March 2024, the Group signed an amendment to the Club Finance facility, which increased the share of revolving loans within the uncommitted incremental facility up to €40 million (previously up to €25 million). The total amount of uncommitted incremental facility remains unchanged. The amendment also removed the requirement to calculate the interest cover covenant for the six months ended 30 June 2024.
On 6 June 2024, the Group signed another amendment to the Club Finance facility, which changed the maturity date to 31 March 2029 and decreased quarterly instalments.
|
Covenant |
Calculation |
Target |
Actual 30 June 2024
|
|
Interest cover |
the ratio of Adjusted EBITDA to finance charges |
Min 4.00 |
n/a1 |
|
Net leverage |
the ratio of total net debt to Adjusted EBITDA |
Max 3.752 |
2.64 |
|
Adjusted net leverage |
the ratio of the adjusted total net debt to Adjusted EBITDA |
Max 6.50 |
4.12 |
1. The Group is not required to report on the Interest cover covenant as at 30 June 2024.
2. The covenant shall not exceed 3.75 in 2024 and 3.50 in 2025 and onwards.
The Group also manages its working capital needs through the use of uncommitted factoring facilities, with average financing limits of €138.7m and average utilisation of 74.0% (H1 2023: €124.1m and 71.8% respectively). This demonstrates the Group's proactive approach to maintaining a strong financial position, and its ability to optimise working capital.
We confirm that to the best of our knowledge: The unaudited condensed consolidated financial statements have been prepared in accordance with UK-adopted IAS 34 Interim Financial Reporting.
The interim management report includes a fair review of the information required by:
(a) DTR 4.2.7R of the Disclosure Guidance and Transparency Rules, being an indication of important events that have occurred during the first six months of the financial year and their impact on the condensed set of financial statements; and
(b) DTR 4.2.8R of the Disclosure Guidance and Transparency Rules, being related party transactions that have taken place in the first six months of the current financial year and that have materially affected the financial position or performance of the entity during that period; and any changes in the related party transactions described in the last annual report in the Financial statements dated 26 March 2024 that could do so.
On behalf of the Board of Directors,
Martin Vohánka
Chief Executive Officer
(EUR '000)
|
|
Notes |
For the six months ended 30 June |
|
|
|
2024 (unaudited) |
2023 (unaudited) |
|
|
Revenue from contracts with customers |
5 |
1,149,705 |
1,017,586 |
|
Costs of energy sold |
|
(1,008,674) |
(898,503) |
|
Net energy and services sales |
5 |
141,031 |
119,083 |
|
|
|
|
|
|
Other operating income |
9 |
3,117 |
6,781 |
|
Employee expenses |
|
(46,400) |
(46,423) |
|
Impairment losses of financial assets |
|
(7,793) |
(4,171) |
|
Technology expenses |
|
(9,942) |
(8,680) |
|
Other operating expenses |
|
(28,006) |
(26,374) |
|
Operating profit before depreciation and amortisation (EBITDA) |
|
52,007 |
40,216 |
|
Analysed as: |
|
|
|
|
Adjusting items |
6 |
7,358 |
10,025 |
|
Adjusted EBITDA |
6 |
59,365 |
50,241 |
|
|
|
|
|
|
Depreciation and amortisation |
6 |
(32,667) |
(25,708) |
|
Operating profit |
|
19,339 |
14,508 |
|
Finance income |
8 |
1,887 |
5,262 |
|
Finance costs |
7 |
(16,694) |
(10,960) |
|
Share of net loss of associates |
|
(284) |
(298) |
|
Profit before tax |
|
4,249 |
8,512 |
|
Income tax expense |
|
(1,733) |
(2,914) |
|
PROFIT FOR THE YEAR |
|
2,516 |
5,597 |
|
|
|
|
|
|
OTHER COMPREHENSIVE INCOME |
|
|
|
|
Other comprehensive income to be reclassified to profit or loss in subsequent periods |
|
|
|
|
Change in fair value of cash flow hedge recognised in equity |
|
(148) |
(92) |
|
Exchange differences on translation of foreign operations |
|
(361) |
2,390 |
|
Deferred tax related to other comprehensive income |
|
(166) |
- |
|
TOTAL OTHER COMPREHENSIVE INCOME |
|
(675) |
2,298 |
|
TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
|
1,841 |
7,895 |
|
Total profit for the financial year attributable to equity holders of the Company |
|
2,425 |
5,245 |
|
Total profit for the financial year attributable to non-controlling interests |
|
92 |
353 |
|
Total comprehensive income for the financial year attributable to equity holders of the Company |
|
1,749 |
7,538 |
|
Total comprehensive income for the financial year attributable to non-controlling interests |
|
93 |
357 |
|
|
|
|
|
|
Earnings per share (in cents per share): |
|
|
|
|
Basic earnings per share |
11 |
0.35 |
0.76 |
|
Diluted earnings per share |
11 |
0.35 |
0.76 |
(EUR '000)
|
|
Notes |
As at
|
|
|
30 June 2024 (unaudited)
|
31 December 2023
|
||
|
ASSETS |
|
|
|
|
Non-current assets |
|
|
|
|
Intangible assets |
14 |
524,847 |
532,404 |
|
Property, plant and equipment |
14 |
53,530 |
55,760 |
|
Right-of-use assets |
|
19,630 |
22,226 |
|
Investments in associates |
|
11,435 |
11,719 |
|
Deferred tax assets |
|
9,114 |
9,564 |
|
Other non-current assets |
|
6,080 |
4,845 |
|
Total non-current assets |
|
624,636 |
636,518 |
|
Current assets |
|
|
|
|
Inventories |
|
14,816 |
14,903 |
|
Trade and other receivables |
15 |
460,040 |
396,943 |
|
Income tax receivables |
|
4,832 |
2,205 |
|
Derivative assets |
12 |
1,830 |
3,425 |
|
Cash and cash equivalents |
|
96,409 |
90,343 |
|
Total current assets |
|
577,927 |
507,819 |
|
TOTAL ASSETS |
|
1,202,563 |
1,144,337 |
|
SHAREHOLDERS' EQUITY AND LIABILITIES |
|
|
|
|
Share capital |
|
8,120 |
8,113 |
|
Share premium |
|
2,958 |
2,958 |
|
Merger reserve |
|
(25,963) |
(25,963) |
|
Other reserves |
|
3,751 |
4,427 |
|
Business combinations equity adjustment |
|
(22,776) |
(22,460) |
|
Retained earnings |
|
293,538 |
289,380 |
|
Equity attributable to equity holders of the Company |
|
259,628 |
256,455 |
|
Non-controlling interests |
|
5,459 |
6,381 |
|
Total equity |
|
265,087 |
262,836 |
|
Non-current liabilities |
|
|
|
|
Interest-bearing loans and borrowings |
17 |
286,760 |
293,822 |
|
Lease liabilities |
|
14,332 |
17,417 |
|
Provisions |
|
1,324 |
1,324 |
|
Deferred tax liabilities |
|
27,277 |
28,878 |
|
Derivative liabilities |
12 |
858 |
3,140 |
|
Other non-current liabilities |
16 |
8,866 |
9,236 |
|
Total non-current liabilities |
|
339,417 |
353,817 |
|
Current liabilities |
|
|
|
|
Trade and other payables |
16 |
473,517 |
402,834 |
|
Interest-bearing loans and borrowings |
17 |
112,069 |
113,297 |
|
Lease liabilities |
|
5,325 |
4,909 |
|
Provisions |
|
2,793 |
2,529 |
|
Income tax liabilities |
|
3,359 |
3,927 |
|
Derivative liabilities |
12 |
996 |
188 |
|
Total current liabilities |
|
598,059 |
527,684 |
|
TOTAL EQUITY AND LIABILITIES |
|
1,202,563 |
1,144,337 |
The accompanying notes form an integral part of these financial statements.
(EUR '000)
|
|
Notes |
Share capital |
Share premium |
Other reserves |
Merger reserve |
Business combinations equity adjustment
|
Retained earnings |
Total equity attributable to equity holders of the parent |
Non-controlling interests |
Total equity |
|
At 1 January 2023 |
|
8,107 |
2,958 |
10,342 |
(25,963) |
(12,526) |
329,362 |
312,280 |
4,283 |
316,563 |
|
Profit for the year |
|
- |
- |
- |
- |
- |
5,245 |
5,245 |
352 |
5,597 |
|
Other comprehensive income |
|
- |
- |
2,293 |
- |
- |
- |
2,293 |
5 |
2,298 |
|
Total comprehensive income |
|
- |
- |
2,293 |
- |
- |
5,245 |
7,538 |
357 |
7,895 |
|
|
||||||||||
|
Acquisition of subsidiaries |
|
- |
- |
- |
- |
(5,809) |
- |
(5,809) |
3,343 |
(2,466) |
|
Share-based payments |
|
- |
- |
- |
- |
- |
5,487 |
5,487 |
- |
5,487 |
|
Put options held by non-controlling interests |
|
- |
- |
- |
- |
(37) |
- |
(37) |
- |
(37) |
|
At 30 June 2023 |
|
8,107 |
2,958 |
12,635 |
(25,963) |
(18,372) |
340,094 |
319,459 |
7,983 |
327,442 |
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1 January 2024 |
|
8,113 |
2,958 |
4,427 |
(25,963) |
(22,460) |
289,380 |
256,455 |
6,381 |
262,836 |
|
Profit for the year |
|
- |
- |
- |
- |
- |
2,425 |
2,425 |
92 |
2,517 |
|
Other comprehensive income |
|
- |
- |
(676) |
- |
- |
- |
(676) |
1 |
(675) |
|
Total comprehensive income |
|
- |
- |
(676) |
- |
- |
2,425 |
1,749 |
93 |
1,841 |
|
|
||||||||||
|
Share options exercised |
|
7 |
- |
- |
- |
- |
- |
7 |
- |
7 |
|
Share-based payments |
|
- |
- |
- |
- |
- |
3,198 |
3,198 |
- |
3,198 |
|
Acquisition of a non-controlling interest |
13 |
- |
- |
- |
- |
1,164 |
(1,465) |
(301) |
(1,015) |
(1,316) |
|
Put options held by non-controlling interests |
|
- |
- |
- |
- |
(1,480) |
- |
(1,480) |
- |
(1,480) |
|
At 30 June 2024 |
|
8,120 |
2,958 |
3,751 |
(25,963) |
(22,776) |
293,538 |
259,628 |
5,459 |
265,087 |
(EUR '000)
|
|
Notes |
For the six months ended 30 June
|
|
|
|
2024 (unaudited)
|
2023 (unaudited)
|
|
|
Cash flows from operating activities |
|
|
|
|
Profit before tax for the period |
|
4,249 |
8,512 |
|
Non-cash adjustments: |
|
|
|
|
Depreciation and amortisation |
6 |
32,667 |
25,708 |
|
Gain on disposal of non-current assets |
|
(144) |
(200) |
|
Interest income |
|
(279) |
(133) |
|
Interest expense |
|
12,982 |
8,278 |
|
Movements in provisions |
|
264 |
7 |
|
Impairment losses of financial assets |
|
7,793 |
4,171 |
|
Movements in allowances for inventories |
|
- |
4 |
|
Foreign currency exchange rate differences |
|
(366) |
(1,611) |
|
Fair value revaluation of derivatives |
|
(26) |
(1,745) |
|
Share-based payments |
|
3,198 |
5,487 |
|
Other non-cash items |
|
2,283 |
462 |
|
Working capital adjustments: |
|
|
|
|
Increase in trade and other receivables and prepayments |
|
(71,830) |
(11,288) |
|
Decrease in inventories |
|
88 |
2,960 |
|
Increase/(decrease) in trade and other payables |
|
71,673 |
(27,684) |
|
|
|
|
|
|
Interest received |
|
279 |
133 |
|
Interest paid |
|
(11,649) |
(7,555) |
|
Income tax paid |
|
(6,801) |
(4,005) |
|
Net cash flows generated from operating activities |
|
44,382 |
1,501 |
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
Proceeds from sale of property, plant and equipment |
|
377 |
1,442 |
|
Purchase of property, plant and equipment |
|
(3,262) |
(5,681) |
|
Purchase of intangible assets |
|
(16,612) |
(19,331) |
|
Purchase of financial instruments |
|
- |
(215) |
|
Payments for acquisition of subsidiaries, net of cash acquired |
|
(5,700) |
(273,259) |
|
Net cash used in investing activities |
|
(25,197) |
(297,044) |
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
Payment of principal elements of lease liabilities |
|
(2,460) |
(2,381) |
|
Proceeds from borrowings |
|
35,000 |
228,391 |
|
Repayment of borrowings |
|
(46,811) |
(25,991) |
|
Acquisition of non-controlling interests |
|
(2,471) |
- |
|
Proceeds from issued share capital (net of expenses) |
|
7 |
- |
|
Net cash (used in) / generated from financing activities |
|
(16,735) |
200,019 |
|
|
|
|
|
|
Net (decrease)/increase in cash and cash equivalents |
|
2,450 |
(95,524) |
|
Effect of exchange rate changes on cash and cash equivalents |
|
- |
- |
|
Cash and cash equivalents at beginning of period |
|
90,342 |
146,001 |
|
Cash and cash equivalents at end of period |
|
92,792 |
50,477 |
W.A.G payment solutions plc (the "Company" or the "Parent") is a public limited company incorporated and domiciled in the United Kingdom and registered under the laws of England & Wales under company number 13544823, with its registered address at Third Floor (East), Albemarle House, 1 Albemarle Street, London W1S 4HA.
The condensed interim financial statements for the six-months ended 30 June 2024 have been prepared in accordance with UK-adopted IAS 34 Interim Financial Reporting and the Disclosure and Transparency Rules of the Financial Conduct Authority. The condensed interim financial statements should be read in conjunction with the Annual Report and Consolidated financial statements for the year ended 31 December 2023, which have been prepared in accordance with UK-adopted International Accounting Standards (UK-adopted IFRS).
The condensed interim financial statements have been prepared on a historical cost basis, except for derivative financial instruments that have been measured at fair value. The interim condensed financial statements are presented in EUR and all values are rounded to the nearest thousand (EUR '000), except where otherwise indicated.
These condensed interim financial statements do not comprise statutory accounts within the meaning of Section 434 of the Companies Act 2006. Statutory accounts for the year ended 31 December 2023 were approved by the Board of directors on 26 March 2024 and delivered to the Registrar of Companies. The report of the auditors on those accounts was unqualified, did not contain an emphasis of matter paragraph and did not contain any statement under section 498 of the Companies Act 2006.
These condensed interim financial statements for the half year period (from 1 January 2024 to 30 June 2024) were approved for issue on 5 September 2024 and have been neither reviewed nor audited by the auditors. There is no significant seasonality of Group's operations.
Going concern
The financial statements have been prepared on a going concern basis. Having considered the ability of the Company and the Group to operate within its existing facilities and meet its debt covenants, the Directors have a reasonable expectation that the Company and the Group have adequate resources to continue in operational existence for the foreseeable future. The adoption of the going concern basis is based on an expectation that the Group will have adequate resources to continue in operational existence for at least twelve months from the signing of the consolidated full year financial statements.
The Directors considered the Group's business activities, together with the principal risks and uncertainties, likely to affect its future performance and position. For the purpose of this going concern assessment, the Directors have considered the Group's forecasts for the period to September 2025. The review also included the financial position of the Group, its cash flows and adherence to its banking covenants.
The Group has access to a Club Finance facility which matures in March 2029 comprising of the following:
· Facility A: €150m amortising facility with quarterly repayments plus a €57.5m balloon;
· Facility B: €180m committed facility with quarterly repayments plus a €69m balloon;
· Revolving Credit Facility ("RCF") of €235m for revolving loans (up to €85m) and ancillary facilities (up to €150m); and
· €150m uncommitted Incremental Facility for acquisitions, capital expenditure and revolving credit facilities up to €50m of which not more than €40m for revolving loans.
The Group's Club Finance facility requires the Group to comply with the following three financial covenants which are tested semi-annually:
· Net leverage: total net debt of no more than 3.75 times Adjusted EBITDA in 2024 and 3.5 times in 2025 and onwards;
· Interest cover: Adjusted EBITDA is not less than 4.0 times finance charges; and
· Adjusted net leverage: Adjusted net debt (including guarantees) of no more than 6.5 times Adjusted EBITDA.
The Directors have reviewed the financial forecasts across a range of scenarios and prepared both a base case and severe but plausible downside case. The severe downside case assumes a deterioration in trading performance relating to a decline in product demand, as well as supply chain risks. These downsides would be partly offset by the application of mitigating actions to the extent they are under management's control, including deferrals of capital and other discretionary expenditure.
The Directors have also considered the impact of climate-related matters on the Group's going concern assessment, and do not expect this to have a significant impact on the going concern assessment throughout the forecast period.
On consideration of the above, the Directors believe that the Group has adequate resources to continue in operation existence for the forecast period to December 2025 and the Directors therefore consider it appropriate to continue to adopt the going concern basis in preparing the 2024 interim financial statements.
The accounting policies adopted, as well as significant judgements and key estimates applied, are consistent with those in the annual financial statements for the year ended 31 December 2023, as described in those financial statements, except for tax. Income Taxes for the interim period is accrued using the tax rate that would be applicable to expected total annual profit or loss.
The Group has applied the following standards and amendments for the first time for their annual reporting period commencing 1 January 2024:
· Amendments to IFRS 16 - Lease liability in sale and leaseback.
· Amendments to IAS 7 and IFRS 7 - Supplier Finance Arrangements.
· Amendments to IAS 1 - Classification of Liabilities as Current or Non-current and Non-current liabilities with covenants.
These Amendments did not have a significant impact on the Group's condensed interim financial statements.
Certain new accounting standards, amendments to accounting standards and interpretations have been published that are not mandatory for period commencing 1 January 2024 and have not been early adopted by the Group. These new standards, amendments and interpretations are not expected to have any significant impacts on the Group's condensed interim financial statements.
In accordance with IFRS 8, The Group has determined its operating segment based on the information reported to the Chief Operating Decision Maker ("CODM"). The Group considers the Executive Committee to be the CODM who evaluate segment performance. The Group is organised in two operating segments: Payment solutions and Mobility solutions. Payment solutions represent Group's revenues, which are based on recurring and frequent transactional payments. The segment includes Energy and Toll payments, which are a typical first choice of a new customer. Mobility solutions represent a number of services, which are either subscription based or subsequently sold to customers using Payment solutions products. The segment includes Tax refund, Fleet management solutions, Navigation, and other service offerings.
Net energy and services sales, contribution, contribution margin, EBITDA, and Adjusted EBITDA are non-GAAP measures, see Note 6.
The CODM does not review assets and liabilities at segment level.
|
|
30 June 2024 |
30 June 2023 |
||||
|
Six months ended (unaudited) |
Payment solutions |
Mobility solutions |
Total |
Payment solutions |
Mobility solutions |
Total |
|
Segment revenue |
1,088,449 |
61,256 |
1,149,705 |
970,921 |
46,665 |
1,017,586 |
|
Net energy and services sales |
79,775 |
61,256 |
141,031 |
72,418 |
46,665 |
119,083 |
|
|
|
|
|
|
|
|
|
Contribution |
65,140 |
41,984 |
107,125 |
61,004 |
31,621 |
92,624 |
|
Contribution margin |
82% |
69% |
76% |
84% |
68% |
78% |
|
Corporate overhead and indirect costs before adjusting items |
|
|
(47,760) |
|
|
(42,383) |
|
Adjusting items affecting Adjusted EBITDA |
|
|
(7,358) |
|
|
(10,025) |
|
Depreciation and amortisation |
|
|
(32,667) |
|
|
(25,708) |
|
Net finance costs and share of net loss of associates |
|
|
(15,090) |
|
|
(5,996) |
|
Profit before tax |
|
|
4,249 |
|
|
8,512 |
The geographical analysis is derived from the base location of responsible sales teams, rather than reflecting the geographical location of the actual transaction.
|
EUR '000 For the six months ended 30 June
|
Segment revenue
|
Net energy and |
||
|
2024 (unaudited) |
2023 (unaudited) |
2024 (unaudited) |
2023 (unaudited) |
|
|
Czech Republic ("CZ") |
282,361 |
219,845 |
19,812 |
18,928 |
|
Poland ("PL") |
202,223 |
180,975 |
39,400 |
25,554 |
|
Central Cluster (excluding CZ and PL) |
138,472 |
124,998 |
15,148 |
15,048 |
|
Portugal ("PT") |
92,842 |
109,201 |
6,195 |
5,576 |
|
Western Cluster (excluding PT) |
64,283 |
50,003 |
5,863 |
4,627 |
|
Romania ("RO") |
136,056 |
144,905 |
17,980 |
16,890 |
|
Southern Cluster (excluding RO) |
228,182 |
183,210 |
32,501 |
28,860 |
|
Not specified |
5,286 |
4,449 |
4,132 |
3,600 |
|
Total |
1,149,705 |
1,017,586 |
141,031 |
119,083 |
There were no individually significant customers, which would represent 10% of revenue or more.
To supplement its consolidated financial statements, which are prepared and presented in accordance with IFRS, the Group uses the following non-GAAP financial measures that are not defined or recognised under IFRS: Net energy and services sales, Contribution, Contribution margin, EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted earnings, Adjusted basic earnings per share, Adjusted effective tax rate and Net debt/cash.
The Group uses APMs to provide additional information to investors and to enhance their understanding of its results. The APMs should be viewed as complementary to, rather than a substitute for, the figures determined according to IFRS. Moreover, these metrics may be defined or calculated differently by other companies, and, as a result, they may not be comparable to similar metrics calculated by the Group's peers.
Net energy and services sales is calculated as total revenues from contracts with customers, less cost of energy sold. The Group believes this subtotal is relevant to an understanding of its financial performance on the basis that it adjusts for the volatility in underlying energy prices. The Group has discretion in establishing final energy price independent from the prices of its suppliers, as explained in its accounting policies. This measure also supports comparability of the Group's performance with other entities, who have concluded that they act as an agent in the sale of energy and, therefore, report revenues net of energy purchased.
Contribution is defined as net energy and services sales less operating costs that can be directly attributed to or controlled by the segments. Contribution does not include indirect costs and allocations of shared costs that are managed at a group level and hence shown separately under Indirect costs and corporate overhead.
Contribution margin is the Contribution as a percentage of Net energy and services sales.
Adjusted EBITDA is defined as EBITDA before Adjusting items:
|
Adjusting item
|
Definition |
Exclusion justification |
|
M&A-related expenses |
Fees and other costs relating to the Group's acquisitions activity
|
M&A-related expenses differ every year based on the acquisition activity of the Group. Exclusion of these costs allows better result comparability. |
|
ERP implementation expenses |
Costs relating to the implementation of SAP |
One-off costs relating to implementation of SAP in FY2023 were previously disclosed as strategic transformational expenses however this programme concluded at the end of 2023. The SAP implementation expense adjustment amounted to EUR 5.2m in 2023 , and the Group anticipates EUR 15-19m to be adjusted on SAP implementation in 2024-2026.The Group does not expect significant capitalisation related to SAP in 2024-2026. |
|
Integration costs |
Costs relating to the integration of Inelo |
One-off costs relating to transformation and integration of Inelo have been excluded for better result comparability. While the Group did not adjust integration costs in the past, the related activities and one-off costs are significantly higher than for previously completed acquisitions. The Group incurred EUR 1.8m of integration costs in 2023 (presented under strategic transformation expenses) and expects to incur approximately EUR 1m of integration costs in 2024. |
|
Share-based compensation |
Equity-settled and cash-settled compensation provided to the Group's management before IPO |
Share options and cash-settled compensation were provided to management and certain employees in connection with the IPO. Although these costs were amortised over three years based on accounting policies, they were excluded as they relate to a one-off event. Share awards provided post-IPO were not excluded as they represent non-cash element of annual remuneration package.
|
Adjusted EBITDA margin represents Adjusted EBITDA for the period divided by Net energy and services sales.
Adjusted profit before tax
Adjusted profit before tax is calculated by adding back the Adjusting items affecting Adjusted EBITDA and amortisation of acquired intangibles.
Adjusted earnings are defined as profit after tax before Adjusting items:
|
Adjusting item |
Definition |
Exclusion justification |
|
Amortisation of acquired intangibles |
Amortisation of assets recognised at the time of an acquisition (primarily ADS, Sygic, Webeye and Inelo) |
The Group acquired a number of companies in the past. The item is prone to volatility from period to period depending on the level of M&A.
|
|
Adjusting items affecting Adjusted EBITDA |
Items recognised in the preceding table, which reconciles EBITDA to Adjusted EBITDA
|
Justifications for each item are listed in the preceding table. |
|
Tax effect |
Decrease in tax expense as a result of above adjustments |
Tax effect of above adjustments is excluded to adjust the impact on after tax profit.
|
Net debt/cash is calculated as cash and cash equivalents less interest-bearing loans and borrowings.
Where not presented and reconciled on the face of the interim condensed consolidated income statement, balance sheet or cash flow statement, the adjusted measures are reconciled to the IFRS statutory numbers below:
Adjusted EBITDA
|
EUR '000 |
For the six months ended 30 June
|
|
|
2024 (unaudited)
|
2023 (unaudited)
|
|
|
Intangible assets amortisation (Note 14) |
24,604 |
19,310 |
|
Tangible assets depreciation (Note 14) |
5,248 |
3,949 |
|
Right of use depreciation |
2,816 |
2,449 |
|
Depreciation and amortization |
32,667 |
25,708 |
|
Net finance costs and share of net loss of associates |
15,090 |
5,996 |
|
Profit before tax |
4,249 |
8,512 |
|
EBITDA |
52,007 |
40,216 |
|
|
|
|
|
M&A-related expenses * |
2,184 |
2,719 |
|
ERP implementation expenses** |
2,737 |
- |
|
Integration costs** |
224 |
- |
|
Strategic transformation expenses |
- |
3,624 |
|
Share-based compensation |
2,214 |
3,682 |
|
Adjusting items |
7,358 |
10,025 |
|
|
|
|
|
Adjusted EBITDA |
59,365 |
50,241 |
* Primarily related to Inelo acquisition.
** In 2023 presented within strategic transformation expenses.
Like-for-Like ("LFL") underlying EBITDA
|
EUR '000 |
For the six months ended 30 June
|
|
|
|
2024 (unaudited)
|
2023 (unaudited)
|
YOY growth (%) |
|
|
Adjusted EBITDA |
59,365 |
50,241 |
18.2 |
|
Annualisation of Inelo |
- |
4,351 |
|
|
Other operating income |
|
|
|
|
- Revaluation of foreign currency forwards |
- |
(5,953) |
|
|
- Commercial settlement |
(2,213) |
- |
|
|
LFL underlying EBITDA |
57,152 |
48,639 |
17.6 |
Adjusted earnings
|
EUR '000 |
For the six months ended 30 June
|
|
|
2024 (unaudited)
|
2023 (unaudited)
|
|
|
Profit for the year |
2,516 |
5,597 |
|
Amortisation of acquired intangibles |
10,018 |
6,756 |
|
Adjusting items affecting Adjusted EBITDA |
7,358 |
10,025 |
|
Tax effect |
(2,509) |
(1,717) |
|
Adjusted earnings (net profit) |
17,383 |
20,661 |
Adjusted basic earnings per share is calculated by dividing the adjusted net profit for the period attributable to equity holders by the weighted average number of ordinary shares outstanding during the period.
|
|
For the six months ended 30 June
|
|
|
2024 (unaudited)
|
2023 (unaudited)
|
|
|
Net profit attributable to equity holders (EUR '000) |
2,425 |
5,245 |
|
Adjusting items affecting Adjusted EBITDA (Note 6) |
7,358 |
10,025 |
|
Amortisation of acquired intangibles* |
10,005 |
6,310 |
|
Tax impact of above adjustments* |
(2,506) |
(1,633) |
|
Adjusted net profit attributable to equity holders (EUR '000) |
17,281 |
19,948 |
|
Basic weighted average number of shares |
689,705,468 |
688,911,333 |
|
Adjusted basic earnings per share (cents/share) |
2.51 |
2.90 |
|
Diluted weighted average number of shares |
692,513,136 |
691,208,069 |
|
Adjusted dilutive earnings per share (cents/share) |
2.50 |
2.89 |
*non-controlling interests impact was excluded.
Adjusted effective tax rate is calculated by dividing the adjusted tax expense by the adjusted profit before tax. The adjustments represent adjusting items affecting adjusted earnings.
|
EUR '000 |
For the six months ended 30 June |
|
|
2024 (unaudited) |
2023 (unaudited) |
|
|
Accounting profit before tax |
4,249 |
8,512 |
|
Adjusting items affecting adjusted EBITDA |
7,358 |
10,025 |
|
Amortisation of acquired intangibles |
10,018 |
6,756 |
|
Adjusted profit before tax (A) |
21,625 |
25,292 |
|
|
|
|
|
Accounting tax expense |
1,733 |
2,914 |
|
Tax effect of above adjustments |
2,509 |
1,717 |
|
Adjusted tax expense (B) |
4,241 |
4,632 |
|
|
|
|
|
Adjusted earnings (A-B) |
17,384 |
20,661 |
|
Adjusted effective tax rate (B/A) |
19.61% |
18.31% |
Finance costs for the respective periods were as follows:
|
EUR '000 |
For the six months ended 30 June |
|
|
2024 (unaudited)
|
2023 (unaudited)
|
|
|
Bank guarantees fee |
845 |
673 |
|
Interest expense |
12,982 |
8,257 |
|
Factoring fee |
2,668 |
1,956 |
|
Other |
199 |
74 |
|
Total |
16,694 |
10,960 |
Finance income for the respective periods was as follows:
|
EUR '000 |
For the six months ended 30 June |
|
|
2024 (unaudited) |
2023 (unaudited) |
|
|
Gain from foreign currency exchange rate differences |
1,587 |
3,451 |
|
Gain from the revaluation of securities and derivatives |
- |
1,667 |
|
Interest income |
279 |
133 |
|
Other |
21 |
11 |
|
Total |
1,887 |
5,262 |
|
EUR '000 |
For the six months ended 30 June |
|
|
2024 (unaudited)
|
2023 (unaudited)
|
|
|
Revaluation of foreign currency forwards |
- |
5,953 |
|
Other income |
3,117 |
828 |
|
Total |
3,117 |
6,781 |
The taxation charge for the interim period has been calculated based on estimated effective tax rate for the full year of 40.8% (six months ended 30 June 2023: 34.2%). The rate increased as a result of the increased rates in key tax regimes in which the Group operates and lower statutory profitability. Corporate income tax in the Czech Republic increased from 19% in 2023 to 21% in 2024, in the UK the rate increased from 23% in 2023 to 25% in 2024, and in Slovenia the rate increased from 19% in 2023 to 22% in 2024, while in Spain the rate remains at 24%.
Adjusted effective tax rate increased from 18.31% to 19.61%. Further details are provided in Note 6 of the accompanying condensed interim financial statements.
The Group has reviewed impact of OECD Pillar 2 legislation, which is effective in most countries as of 1 January 2024. Based on the analysis of the OECD model rules and modelling performed on the data for the year ending 31 December 2022, the Group should benefit in most countries from safe harbours as defined by OECD (de minimis, simplified effective tax rate) on the assumption that our Country by Country report for the year ending 31 December 2024 is qualifying. For the other most material countries, there might be additional top-up tax in Slovakia and Spain, but this is not expected to be material. Our assessment of substantively enacted legislation, including qualifying domestic minimum taxes, is ongoing. Management will further monitor OECD Pillar 2 tax position of the Group and implement all necessary steps for proper reporting in individual countries.
All ordinary shares have the same rights.
Basic EPS is calculated by dividing net profit for the period attributable to equity holders of the Group by the weighted average number of ordinary shares outstanding during the year.
Diluted EPS is calculated by dividing net profit for the period attributable to equity holders of the Group by the weighted average number of ordinary shares outstanding during the period, plus the weighted average number of shares that would be issued if all dilutive potential ordinary shares were converted into ordinary shares.
The following reflects the income and share data used in calculating EPS:
|
|
For the six months ended 30 June |
|
|
2024 (unaudited)
|
2023 (unaudited)
|
|
|
Net profit attributable to equity holders (EUR '000) |
2,425 |
5,245 |
|
Basic weighted average number of shares |
689,705,468 |
688,911,333 |
|
Effects of dilution from share options |
2,807,668 |
2,296,736 |
|
Total number of shares used in computing dilutive earnings per share |
692,513,136 |
691,208,069 |
|
Basic earnings per share (cents/share) |
0.35 |
0.76 |
|
Diluted earnings per share (cents/share) |
0.35 |
0.76 |
Options granted to employees under Share-based payments are considered to be potential ordinary shares. They have been included in the determination of diluted earnings per share if the required performance criteria would have been met based on the Group's performance up to the reporting date, and to the extent to which they are dilutive. The options have not been included in the determination of basic earnings per share as their performance conditions have not been met.
The following table provides the fair value measurement hierarchy of the Group's assets and liabilities.
Fair value measurement hierarchy for assets and liabilities as at 30 June 2024 (unaudited):
|
EUR '000 |
Note |
Date of valuation |
Fair value measurement using |
Total
|
||
|
Quoted prices in active markets (Level 1)
|
Significant observable inputs |
Significant unobservable inputs |
||||
|
Assets measured at fair value |
|
|
|
|
|
|
|
Derivative financial assets |
|
|
|
|
|
|
|
Foreign currency forwards |
|
30 June 2024 |
- |
236 |
- |
236 |
|
Interest rate swaps |
|
30 June 2024 |
- |
1,594 |
- |
1,594 |
|
Liabilities measured at fair value |
|
|
|
|
|
|
|
Derivative financial liabilities |
|
|
|
|
|
|
|
Foreign currency forwards |
|
30 June 2024 |
- |
996 |
- |
996 |
|
Put options |
|
30 June 2024 |
- |
- |
127 |
127 |
|
Interest rate swaps |
|
30 June 2024 |
- |
731 |
- |
731 |
There have been no transfers between Level 1, Level 2 and Level 3 during the six months ended 30 June 2024.
Fair value measurement hierarchy for assets and liabilities as at 31 December 2023:
|
EUR '000 |
Note |
Date of valuation |
Fair value measurement using |
Total
|
||
|
Quoted prices in active markets (Level 1)
|
Significant observable inputs |
Significant unobservable inputs |
||||
|
Assets measured at fair value |
|
|
|
|
|
|
|
Derivative financial assets |
|
|
|
|
|
|
|
Interest rate swaps |
|
31 December 2023 |
- |
3,425 |
- |
3,425 |
|
Liabilities measured at fair value |
|
|
|
|
|
|
|
Derivative financial liabilities |
|
|
|
|
|
|
|
Put options |
|
31 December 2023 |
- |
- |
127 |
127 |
|
Interest rate swaps |
|
31 December 2023 |
- |
3,201 |
- |
3,201 |
There have been no transfers between Level 1, Level 2 and Level 3 during the year ended 31 December 2023.
Specific valuation techniques used to value financial instruments include:
· for interest rate swaps - the present value of the estimated future cash flows based on observable yield curves;
· for foreign currency forwards - the present value of future cash flows based on the forward exchange rates at the balance sheet date;
· for put options - option pricing models (Monte Carlo); and
· for other financial instruments - discounted cash flow analysis.
Management assessed that the fair values of cash and cash equivalents, trade and other receivables and trade and other payables approximates their carrying amounts largely due to the short-term maturities of these instruments. Interest-bearing loans and borrowings are at floating rates, with margin corresponding to market margins, and the credit rating of the Company has not significantly changed since refinancing in September 2022.
The fair value of the financial assets and liabilities is included at the amount at which the instrument could be exchanged in a current transaction between willing parties, other than in a forced or liquidation sale.
There were no new acquisitions in 2024.
On 2 January 2024, the Group paid deferred acquisition consideration of €5.0m related to the acquisition of WebEye.
On 22 January 2024, the Group paid deferred acquisition consideration of €0.7m related to the Aldobec acquisition.
On 7 February 2024, the Group acquired the remaining 4.19% interest in CVS for a consideration of €0.8m.
On 25 April 2024 the Group restructured an option to accelerate the acquisition of its remaining shareholding in FireTMS. The maximum option price and final option timing remains the same, however the payment dates and terms were amended. The Group agreed to acquire a further 7.6% of the equity shareholding for €3.4m, paid in two equal instalments in April (€1.7m) and July 2024 (€1.7m). The final 11.4% equity shareholding remains subject to an option mechanism exercisable in H1 2026 and the price is subject to certain financial and KPI targets met by FireTMS.
Inelo contingent consideration
On 4 July 2024, the Group signed a settlement agreement with former shareholders of Grupa Inelo S.A. The final contingent consideration was agreed at €2.0m and is payable by 30 June 2025. Deferred acquisition consideration estimate was revised as at 30 June 2024, the charge was recognised within other operating expenses and considered as an Adjusting item (M&A-related expenses).
|
|
2024 |
|
2023 |
|
|
EUR '000
|
Intangible assets |
Property, plant and equipment |
Intangible assets |
Property, plant and equipment |
|
Cost |
|
|
|
|
|
Opening balance as at 1 January |
703,051 |
90,536 |
342,615 |
69,554 |
|
Additions |
17,030 |
3,496 |
37,967 |
12,975 |
|
Acquisition of a subsidiary |
- |
- |
301,030 |
11,932 |
|
Disposals |
(76) |
(1,526) |
- |
(6,322) |
|
Translation differences |
(1,943) |
(670) |
28,525 |
2,396 |
|
Closing balance at 30 June (unaudited) / 31 December |
718,062 |
91,836 |
703,051 |
90,536 |
|
|
|
|
|
|
|
Accumulated amortisation / depreciation |
|
|
|
|
|
Opening balance as at 1 January |
(170,647) |
(34,776) |
(74,444) |
(29,728) |
|
Amortisation / depreciation |
(24,120) |
(5,248) |
(43,398) |
(8,851) |
|
Impairment |
- |
- |
(56,663) |
- |
|
Disposals |
76 |
1,135 |
5,949 |
4,693 |
|
Translation differences |
1,476 |
583 |
(2,091) |
(890) |
|
Closing balance at 30 June (unaudited) / 31 December |
(193,215) |
(38,306) |
(170,647) |
(34,776) |
|
|
|
|
|
|
|
Net book value |
|
|
|
|
|
As at 1 January 2024 / 2023 |
532,404 |
55,760 |
268,171 |
39,826 |
|
As at 30 June 2024 (unaudited) / 31 December 2023 |
524,847 |
53,530 |
532,404 |
55,760 |
At 31 December 2023 the Group tested intangible assets with an indefinite useful life for impairment and recognised an impairment charge of €56,663 thousand. As at 30 June 2024, the Group did not identify any indicators of impairment.
The key assumptions used to determine the recoverable amount for the different CGUs are disclosed and further explained in the annual consolidated financial statements for the year ended on 31 December 2023.
|
EUR '000 |
30 June 2024 (unaudited) |
31 December 2023 |
|
Trade receivables |
348,615 |
278,466 |
|
Receivables from tax authorities |
14,469 |
18,716 |
|
Advances granted |
13,076 |
14,346 |
|
Unbilled revenue |
10,187 |
4,027 |
|
Miscellaneous receivables |
59 |
5,879 |
|
Tax refund receivables |
63,023 |
66,953 |
|
Prepaid expenses and accrued income |
5,744 |
4,671 |
|
Contract assets |
4,867 |
3,885 |
|
Total |
460,040 |
396,943 |
|
EUR '000 |
30 June 2024 (unaudited) |
31 December 2023 |
|
Current |
|
|
|
Trade payables |
377,385 |
303,165 |
|
Employee related liabilities |
18,692 |
15,388 |
|
Advances received |
12,494 |
12,911 |
|
Miscellaneous payables |
3,375 |
8,644 |
|
Payables to tax authorities |
20,622 |
18,562 |
|
Contract liabilities |
7,705 |
6,971 |
|
Refund liabilities |
1,138 |
4,461 |
|
Deferred acquisition consideration |
32,107 |
32,732 |
|
Total Trade and other payables |
473,517 |
402,834 |
|
Non-current |
|
|
|
Put option redemption liability |
4,423 |
5,825 |
|
Contract liabilities |
3,962 |
3,353 |
|
Other liabilities |
482 |
58 |
|
Total Other non-current liabilities |
8,866 |
9,236 |
Present value of deferred acquisition consideration relates to the following acquisitions:
|
EUR '000 |
30 June 2024 (unaudited) |
31 December 2023 |
|
Sygic, a.s. |
15,573 |
14,216 |
|
Webeye Group |
4,128 |
9,128 |
|
KomTes Group |
8,706 |
8,688 |
|
Grupa Inelo S.A.* |
3,700 |
- |
|
Aldobec technologies, s.r.o. |
- |
700 |
|
Total |
32,107 |
32,732 |
*includes FIRETMS.COM transferred from put option redemption liability as at 30 June 2024 (Note 13)
On 14 March 2024, the Group signed an amendment to the Club Finance facility, which increased share of revolving loans within uncommitted incremental facility up to €40 million (previously up to €25 million). Total amount of uncommitted incremental facility remains unchanged. The amendment also removed the interest cover covenant for the six months ended 30 June 2024.
On 6 June 2024, the Group signed another amendment to the Club Finance facility, which changed maturity date to 31 March 2029 and decreased quarterly instalments.
On 20 June 2024, the Group signed an incremental facility III notice, which committed additional €40 millions of revolving loans and €10 million of bank guarantees.
The Group is exposed to a variety of financial risks including foreign currency risk, fair value interest rate risk, credit risk and liquidity risk. The condensed interim financial statements do not include all financial risk management information and disclosures required in the annual financial statements; they should be read in conjunction with the Group's annual financial statements as at 31 December 2023. There have been no changes in any risk management policies since the year end.
The Company controlling the Group is disclosed in Note 1.
As at 30 June 2024, there were the following changes in the Group's subsidiaries:
|
Name |
Principal activities |
Country of incorporation |
Registered address |
Effective economic interest |
|
|
2024
|
2023
|
||||
|
Klub Investorov T&G SK, s.r.o. (liquidated in 2024) |
Payment solutions |
Slovakia |
Hlavná 18, 90066 Vysoká pri Morave, Slovakia |
- |
100,00% |
|
CVS Mobile d.o.o. |
Mobility solutions |
Bosnia and Herzegovina |
Ulica Petrovdanska bb 79240, Kozarska Dubica, Bosnia-Herzegovina |
100.00% |
95.81% |
|
CVS Mobile d.o.o. |
Mobility solutions |
Croatia |
Jankomir 25 10090 Zagreb, Croatia |
100.00% |
95.81% |
|
CVS Mobile GmbH |
Mobility solutions |
Germany |
Sckellstraße 1/II, 81667 München, Germany |
100.00% |
95.81% |
|
CVS Mobile s.r.l. |
Mobility solutions |
Italy |
Via Battisti 2, 34125 Trieste, Italy |
100.00% |
95.81% |
|
CVS Mobile MK dooel |
Mobility solutions |
North Macedonia |
16-ta Makedonska brigada 13b, 1000 Skopje, North Macedonia |
100.00% |
95.81% |
|
CVS Mobile d.o.o. |
Mobility solutions |
Serbia |
Ulica Španskih boraca 24V, 11070 Novi Beograd, Serbia |
100.00% |
95.81% |
|
CVS Mobile d.d. |
Mobility solutions |
Slovenia |
Ulica Gradnikove brigade 11, 1000 Ljubljana, Slovenia |
100.00% |
95.81% |
|
Infotrans d.o.o. |
Mobility solutions |
Slovenia |
Ljubljanska cesta 24C, 4000 Kranj, Slovenia |
51.00% |
48.86% |
|
KomTeS Chrudim s.r.o. |
Mobility solutions |
Czech Republic |
Malecká 273, Chrudim IV, 53705 Chrudim, Czech Republic |
100.00% |
51.00% |
|
KomTeS SK s.r.o. |
Mobility solutions |
Slovakia |
Dopravná 7, 92101 Piešany, Slovakia |
100.00% |
51.00% |
|
FireTMS.com GmbH |
Mobility solutions |
Germany |
Geschäftsanschrift: Stresemannstraße 123, 10963 Berlin, Germany |
84.80% |
81.00% |
|
FIRETMS.COM Sp. z o.o. |
Mobility solutions |
Poland |
44-200 Rybnik, ul. 3 Maja 30, Poland |
84.80% |
81.00% |
Key management personnel compensation is disclosed in the table below.
|
EUR '000 |
For the six months ended 30 June |
|
|
2024 (unaudited) |
2023 (unaudited) |
|
|
|
Key management* |
Key management* |
|
Wages and salaries |
3 168 |
3 360 |
|
Social security and health insurance |
529 |
593 |
|
Option plans |
3 383 |
5 074 |
|
Total employee expense |
7 080 |
9 027 |
*Includes the members of the Board and Executive Committee of W.A.G payment solutions PLC.
Paid dividends are disclosed in the Consolidated Statement of Changes in Shareholders' Equity.
|
EUR '000 |
For the six months ended 30 June |
|
|
2024 (unaudited)
|
2023 (unaudited)
|
|
|
Sale of goods to key management personnel |
- |
1 |
|
Sale of fixed assets (vehicles) to key management personnel |
37 |
28 |
|
Purchases of various goods and services from entities controlled by key management personnel* |
538 |
16 |
|
Purchases of various goods and services from associates |
12 |
6 |
|
Sale of W.A.G Payment solutions PLC shares to key management personnel |
7 |
- |
* The Group acquired the following goods and services from entities that are controlled by members of the Group's key management personnel: software development, consultancy.
|
EUR '000 |
30 June 2024 |
31 December 2023 |
|
Trade payables to entities controlled by key management personnel |
3 |
- |
On 3 July 2024, the Group acquired remaining 30% interest in Sygic, a.s. for a consideration of €15.6m.
On 15 July 2024, the Group acquired 3.8% interest in FIRETMS.COM Sp. z o.o. through its subsidiary Grupa Inelo S.A. for a consideration of €1.7m.
On 2 August 2024, the Group paid deferred acquisition consideration of €4.1m related to the acquisition of WebEye.