Unaudited Final Results

This announcement contains inside information for the purposes of Article 7 of Regulation (EU) No 596/2014. Upon the publication of this announcement, this information is now considered to be in the public domain.

 

16 March 2021

Team17 Group plc

("Team17", the "Group" or the "Company")

 

Unaudited Final Results for the year ended 31 December 2020

 

Record year underpinned by Team17's strong Games portfolio

 

Team17, a global games entertainment label, creative partner and developer of independent ("indie") premium video games, is pleased to announce its full year preliminary results for the year ended 31 December 2020.

 

2020 Headlines:

 

·    More titles released than any previous year helping to deliver revenue growth of 34%

·    Record £26.2m profit before tax - up 36% year on year

·    Continued improvement in shareholder value with basic EPS growth of 32%

 

Financial highlights:

 

	12 Months ended
	31 December 2020		31 December 2019		Growth
Revenue	£83.0m		£61.8m		34%
Gross Profit	£39.1m		£29.5m		33%
Gross Profit Margin	47%		48%
Profit Before Tax	£26.2m		£19.2m		36%
Adjusted EBITDA1	£30.1m		£22.1m		36%
Operating Cash Conversion2	109%		103%
Cash and cash equivalents	£61.5m		£41.9m		47%
Basic Earnings per Share ("EPS")	17.0 pence		12.9 pence		32%
Diluted EPS	16.8 pence		12.9 pence		30%
Basic Adjusted EPS ("AEPS")3	18.2 pence		13.6 pence		34%
Diluted AEPS3	18.1 pence		13.6 pence		33%

 

Operational and strategic highlights:

 

●   Strengthening portfolio with 12 titles launched in the year providing new revenue lines which included a record 10 new games released, supported by an increasing depth of back catalogue titles:

o  Approaching 400 digital revenue lines delivered across the whole portfolio

o  2 titles launched on next-generation consoles, Worms Rumble and Overcooked! All You Can Eat

o  Cross-play tech integration in Next Generation titles (forms the wrapper for releases in future years for online games using the Unreal and Unity engines)

●     Solid underlying Back Catalogue performance making up 78% of revenues.

●     First party IP reached 21% of revenues, supported by 2 first party titles launched in Q4.

●    Seamless transition to remote working in early March 2020 ahead of the Covid-19 ("Covid") outbreak with the safety of our Teamsters paramount.

●     Continued investment in senior management and core infrastructure:

o  CFO appointed and key hires made in Development Studio, HR and IT

o  Martin Hellawell appointed Senior Independent Non-Executive Director (with immediate effect)

o  Finance system upgrade initiated

●   With the acquisition and integration of Yippee Entertainment Limited ("Yippee") establishing a second UK   development studio based in Media City, Manchester, the team has now doubled in size.

●     Overall headcount growth of 25% to 250 Teamsters at year end (2019: 200)

●    In January 2021, completed the acquisition of all rights and assets for Golf With Your Friends, an existing   third party title to become a fully owned IP for a total consideration of £12m.

 

Outlook:

 

●   Team17 has a solid and diverse pipeline of launches for 2021 and beyond and is well positioned to continue to deliver on our growth plans

●   The year has started well and the expansion of both major new consoles and distribution platforms underpins management's optimism about the future of gaming given its unique mixture of technology and entertainment

● The board continues to be mindful of any potential headwinds associated with a prolonged pandemic, including uncertain macro-economic and consumer environments alongside manufacturing and supply chain challenges

● However, the Company remains confident that its ever-growing and diverse portfolio and high-quality development and commercial teams will continue to underpin performance

●  Team17 continues to review a healthy pipeline of potential M&A opportunities that could bring long term value to the Group

 

Debbie Bestwick MBE, Chief Executive Officer of Team17, commented:

"I am delighted that our Teamsters and the wider Team17 family have pulled together, in what has been a challenging 12 months for many. It is because of their hard work and creativity, alongside that of our brilliant label partners, that we can report yet another record year of profitability.

 

Team17 has been able to offer gamers a means of escapism and a way to interact with their friends and family more than ever before, even when they were unable to meet face to face. The ability to enjoy interactive entertainment between multiple households is something that is almost unique to gaming and we are pleased that our inclusive and family-oriented games have proven so popular.

 

2020 was a significant year for the gaming industry as a whole, as we saw the launch of both Sony and Microsoft's next-gen consoles. It is fantastic to see our titles being launched on both these platforms and that another generation of gamers will get to explore Team17's gaming universes. Incredibly, our Worms franchise is now twenty-five years old and in December we launched the franchise's newest title, Worms Rumble, on PlayStation 5. While we have all been delighted to see how well the game has taken to this new platform, I know many gamers, myself included, will fondly remember Worms' first iteration, developed for the Commodore Amiga and released in 1995.

 

2021 will be a very exciting and busy year for Team17, with more games signed to our label than any time in our history and new IP launches to look forward to including Rogue Heroes, King of Seas, Narita Boy, Epic Chef, Super Magbot, Greak: Memories of Azur, Honey I Joined a Cult and Hokko Life with three new games still to be announced. Alongside these, Hell Let Loose is due to exit Early Access and launch on PlayStation 5 and Xbox X/S, Overcooked! All You Can Eat will launch on Nintendo Switch, PlayStation 4, Xbox One & PC and Worms Rumble will launch on Xbox X/S, Xbox One and Nintendo Switch. I look forward to updating our shareholders on our progress as the year goes on."

 

Footnotes:

 

¹Adjusted EBITDA is defined as operating profit adjusted to add back depreciation of property, plant and equipment, amortisation of brands and impairment of intangible assets (excluding capitalised development costs) and share based payment costs.

 

²Operating cash conversion is defined as cash generated from operating activities as per the statement of cash flows, divided by EBITDA.

 

³Adjusted earnings per share is calculated by dividing the adjusted profit after tax by the weighted average number of ordinary shares. This is adjusted for the effect of share options when calculating the diluted adjusted earnings per share (Note 5).

 

 

Enquiries:

 

Team17 Group plc Debbie Bestwick MBE, Chief Executive Officer Mark Crawford, Chief Financial Officer	via Vigo Communications
GCA Altium (Nominated Adviser) Adrian Reed / Paul Lines	+44 (0)161 250 3577
Berenberg (Broker) Chris Bowman / Toby Flaux / Marie Moy / Alix Mecklenburg-Solodkoff	+44 (0)20 3207 7800
Vigo Communications (Financial Public Relations) Jeremy Garcia / Charlie Neish [email protected]	+44 (0)20 7390 0238

 

 

About Team17

 

Team17 is a leading games entertainment label and creative partner for independent ("indie") developers, focused on the premium, rather than free to play market, and creating games for the PC, console, mobile and tablet gaming markets.

Alongside developing the Company's own games in house ("first party IP"), Team17 also partners with independent developers across the globe to add value to their games in all areas of development and production and in bringing them to market across multiple platforms for fixed percentage royalties ("third party IP").

Since foundation in 1990, the Company has launched over 100 games, including the iconic Worms, Overcooked! and Escapists franchises, Yooka-Laylee, Yoku's Island Express, My Time at Portia, Hell Let Loose, Blasphemous, Golf With Your Friends, Neon Abyss and Moving Out making Team17 one of the most prolific developers and diverse partners of games for the indie market.

 Visit www.team17.com for more info.

 

Chair and Chief Executive's Review

Introduction

We are delighted to report a sixth consecutive record performance year. Supported by our Teamsters and Games Label partners, we delivered one of our most ambitious rosters of game launches, built upon our internal tech wrappers for 1^st and 3^rd party online Games to include Cross-Play (for Unity and Unreal engine games), alongside further enhancements to our back catalogue portfolio contributing to another excellent year.

 

Pleasingly, we launched 2 existing titles on new platforms and released a record 10 new game titles in 2020 which included 7 new game releases and 3 new games set in existing gaming universes. We continued to build on our existing franchises with additional 34 downloadable content packs ("DLC") delivered across 15 titles, further enhancing their lifecycles and encouraging continued player interaction.

 

Across the year, 78% of the Company's revenues came from our strong and diverse back catalogue portfolio, partly as a result of Covid related lockdowns which provided an opportunity for gamers globally to explore our diverse mix of content. This contributed to a significantly better than expected performance in FY2020 with new releases in total for the year accounting for 22% of sales. Our portfolio model came into its own in 2020 and underpins our low risk business model that we believe in so strongly. 
 

2020 Launches

As referenced above, we continued to strengthen our IP portfolio with record title releases during the year working alongside development teams globally:

 

·    Moving Out - physics-based moving simulator (SMG Studio, Australia & DevM Games, Sweden)

·    Golf with Your Friends (console*) - multiplayer mini golf game (Blacklight Interactive, Australia)

·    Main Assembly - robot building sandbox game (Bad Yolk, Sweden)

·    Crown Trick - role-playing game with turn-based combat (NeXT Studios, China)

·    Going Under - satirical dungeon crawler (Aggro Crab, USA)

·    Ageless - time altering puzzle platformer (One More Dream Studios, Malaysia)

·    Neon Abyss - dungeon-based action-platformer (Veewoo Games, China)

·    Hammerting - dwarf mining simulator (Warpzone Studios, Sweden)

·    The Survivalists - island survival in The Escapists universe (own-IP, UK)

·    Overcooked! All You Can Eat - boosted Overcooked bundle for next-gen (Ghost Town Games, UK)

·    Worms Rumble - real-time, cross-platform Worms title (own-IP, UK)

·    Monster Sanctuary (console*) - monster collecting and turn-based combat (Moi Rai Games, Germany)

 

* existing games launched on to new platforms

 

As a result of both the strength of our portfolio model and the successful launch of new titles in 2020, we are delighted to report revenues of £83.0m up 34% (2019: £61.8m), an increase of 36% in gross profit to £39.1m (2019: £29.5m), profit before tax up 36% to £26.2m (2019: £19.2m) and a 33% increase in adjusted EBITDA to £30.1m (2019: £22.1m), all of which are records for the business. We continue to be highly cash generative, ending the year with cash and cash equivalents of £61.5m (2019: £41.9m).

 

The Company's portfolio continues to grow and now comprises nearly 400 digital revenue lines ("DRL"), compared to just over 300 DRL this time last year. The expansion of our DRL across our genre and platform agnostic portfolio continues to underpin the Company's growth and mitigates the risks associated with over-dependence on any one title or specific distribution platform.

 

The Company's core business model has remained focused, robust and is central to our ongoing success. Therefore, we will continue to focus on our key priorities:

 

·    Growing our strong portfolio of titles, including additional paid and free DLC;

·    Harnessing new technology and platforms;

·    Capitalising on the strength of the Games Label model and our unique Greenlight process that identifies and contracts new IP;

·    Evaluating selective M&A opportunities; and

·    Continuing to invest in our people and infrastructure, while identifying new creative and commercial talent

 

Covid

Over the course of the pandemic and continuing into 2021, the safety and wellbeing of our Teamsters and Label Partners has remained our number one priority. Due to the seamless transition to remote working, the business suffered minimal interruption during the early stages of the pandemic. Having proven their ability to work effectively from home, we will continue to bring our people back to the office only when we feel safe and comfortable to do so. We also expect to see a permanent shift in working and business travel practices across our industry and will listen closely to feedback from our teams and partners, as we develop increasingly flexible working practices across the business.

 

2021 Pipeline

Continuing on from 2020, with one of our most ambitious pipelines delivered not just in the number of game launches and updates but technically as a remote work force, our fiscal 2021 pipeline is no less ambitious. We have a solid and diverse pipeline of new IP to look forward to including: Rogue Heroes, King of Seas, Narita Boy, Epic Chef, Super Magbot, Greak: Memories of Azur, Honey I Joined a Cult and Hokko Life with three new games yet to be announced. In addition to new IP, there is a special mention for some of our existing portfolio titles such as Hell Let Loose which will arrive on Next Generation Consoles this year alongside Worms Rumble and Overcooked! All You Can Eat which will launch on additional existing platforms with full cross play.

 

Rogue Heroes was launched in February 2021 and, together with the new titles already announced, we look forward to updating our shareholders on further titles to be released in 2021.

 

Industry recognition

The quality of Team17's business, management and games has continued to be recognised within the video game industry throughout 2020 with many awards and nominations but call out to:

 

·    Team17 named Indie Publisher of the Year at MCV Develop Awards

·    Blasphemous won Game of the Year, Best Art, Best Game Design, Best PC Game, and Best Console Game at Gamelab

·    Moving Out awarded Game of the Year Award at Australian Game Developer Awards

·    Team17 named Publishing Star at Develop:Star Awards

·    Team17 and Worms inducted into Golden Joysticks Hall of Fame

·    Greak: Memories of Azur won the Award for the Best Upcoming Game for PC/Consoles as well as Best Graphic Art at VJMX Awards

·    Debbie Bestwick named Entrepreneur of the Year at the 2020 AIM Awards

 

 

 

Market overview

In 2020, the video games market saw an unprecedented period of growth, accelerated by the significant increase in demand for at home entertainment during the Covid pandemic.

 

As a result of this positive tailwind, the overall market grew⁴ 19.6% 2020 vs 2019 to $174.9 billion whilst previous estimates were for 8.2% growth to $164.6 billion. The market is now predicted to reach $217.9 billion by 2023 growing at 7.6% CAGR, a slightly lower rate than prior year predictions reflecting uncertainty within the global marketplace. Over the same period, the mobile gaming sector is expected to grow at 9.8% CAGR, whilst console and PC sectors are predicted to grow at 7.4% and 2.4% respectively. 

 

With the launch of next-generation consoles in November 2020, we entered a new era of gaming with both consoles boasting significant improvements to architecture, processing, and graphics capabilities. Our platform agnostic approach means that although we will continue to release games across all platforms, including PlayStation 5 and Xbox Series X|S, the Company's performance remains untethered to a single console.

 

(⁴ market data sourced from NewZoo Global Games Market Data January 2021)

 

Outlook

Team17 has a solid pipeline of launches for 2021 and beyond coupled with a strengthening Greenlight process continually adding further IP and strengthening our offering to 3^rd party partners with our unique development tools and resources. The Company is therefore well positioned to continue to deliver on our growth plans.

The expansion of both major consoles and distribution platforms underpins management's optimism about the future of gaming given its unique mixture of technology and entertainment.

Whilst gaming has proven to be extremely resilient, the board continues to be mindful of any potential headwinds associated with a prolonged pandemic, including uncertain macro-economic and consumer environments alongside manufacturing and supply chain challenges facing next generation and existing hardware. We expect these to be in part ongoing and key considerations in 2021.

We would like to take this opportunity to thank our Teamsters for their tenacity and faultless commitment in what has been a challenging year for all of us. It is through their endurance and ingenuity that Team17 has been able to thrive in an unprecedented trading environment.

 

With a solid pipeline of launches for 2021 and beyond, Team17 is well positioned to continue to deliver underlying growth and support the long-term prospects aligned with our ambitious strategic plans. The acquisition in early January of IP rights and assets for Golf With Your Friends is a clear indication of our strategic intent and desire to grow our IP base, expanding our portfolio and franchise footprint.

 

The Group continues to focus on retaining cash generated from operations to further invest in the business and its growth plans and the Directors do not propose a dividend at this time.

 

We are confident that our ever-growing portfolio and high quality development and commercial resources place Team17 in a strong position and will continue to underpin the Group's future performance.

 

Debbie Bestwick MBE                                   Chris Bell

Chief Executive Officer                                  Non-Executive Chair

 

15 March 2021

 

Chief Financial Officer's Review

 

Performance overview

2020 was undoubtedly an exceptional year with the Covid pandemic impacting individuals and businesses across the globe. Overall we reported record revenues with higher than expected back catalogue sales alongside the launch of 12 titles with 2 existing titles released on new platforms and a record 10 new titles launched during the year (2019: 7) resulting in new releases representing 22% of revenues in the period (2019: 29%). Overall, the Group's revenues grew 34% to another record level of £83.0m (2019: £61.8m) for the year to 31 December 2020.

 

Gross profit grew by 33% to £39.1m (2019: £29.5m) and gross margin percentage was 47% (2019: 48%). Movement in gross margins reflect a combination of the sales mix, the age profile of the titles within our portfolio and the ongoing support provided to titles post launch. It should be noted that this combination of sales mix between back catalogue and new releases together with associated amortisation charges is subject to the scale and timing of new game releases and will vary from year to year.

 

With a growing pipeline of titles in production combined with more internal IP, development costs capitalised in the period have increased by 134% to £7.5m (2019: £3.2m). Capitalised costs will vary from year to year as they reflect the combination of the increased number of titles in development, timing and number of planned launches, the mix of own IP launched in the year and also the technical tools we build within our talented development teams including multiplayer online games and cross platform technology. Costs incurred to support an increasing number of live games or deliver new content as DLC (either paid for or free updates) are fully expensed in the period.

 

Amortisation charges have risen primarily due to the increase in number of titles launched in the period. Team17's amortisation policy means that the majority of the capitalised development costs for a title are written off in the 12 months after the title is launched. Charges will vary year to year in accordance with the timing and quantity of titles launched alongside the level of development costs capitalised.

 

In December 2020, we launched Worms Rumble on PC, PlayStation 4 and the next generation PlayStation 5 console and as part of this launch, revenue was secured under a license agreement with PlayStation which was recognised in the period under IFRS 15. As a result of the licence deal combined with the launch on the next generation console, first year revenues are expected to be more heavily weighted towards the launch date and we have therefore updated our amortisation policy to better reflect this with a higher amortisation charge for this title being recognised in December 2020. The total amortisation charges for this title over the first year after launch will remain in line with the existing policy.

 

Administration costs grew by 23% to £13.0m (2019: £10.6m) with the key driver of the increase being the growth in headcount. We were pleased to be able to continue to recruit throughout the year despite the pandemic related restrictions and as a result total headcount grew by 25% to 250 (2019: 200). The increase in headcount includes the team that joined as a result of the acquisition of Yippee in January 2020, enabling the expansion our development capability with a second studio based in Media City, Manchester with access to a new and broad talent pool. Average headcount increased by 34% to 233 during the period (2019: 173) reflecting the fact that prior year headcount increase was predominantly second half loaded.

 

In line with the increased number of game launches in the period, there were increased marketing costs, however other commercial costs associated with global gaming events were reduced as a direct result of Covid restrictions. In addition, there were relatively small overhead costs associated with the Manchester studio in its first year within Team17.

 

The resulting operating profit for the period was £26.2m which showed a 38% growth compared to the previous year (2019: £19.0m).

 

The business continues to remain debt free (with the exception of the lease liabilities included under IFRS 16); with global interest rates remaining extremely low, bank interest generated net finance income of £0.1m (2019: £0.2m). The resulting profit before tax grew 36% to £26.2m (2019: £19.2m)

 

Adjusted EBITDA was £30.1m which grew 36% year on year (2019: £22.1m) and the Adjusted EBITDA margin as expressed as a percentage remained at 36% (2019: 36%) continuing to support the underlying profitability of the portfolio business model whilst making important investment in the team and infrastructure to support the future growth aspirations for the business. Adjusted EBITDA includes the add back for share based payments charges including employers national insurance contributions of £1.7m (2019: £0.9m) associated with share awards used to reward and incentivise Team17 employees.

 

The effective tax rate after Video Games Tax Relief (VGTR) and adjustments made to prior years is 16% (2019: 13%).

 

Statement of Financial Position

Team17 remains highly cash generative with an operating cash conversion of 109% (2019: 103%). Cash generated from operations increased to £35.4m (2019: 25.1m) which resulted in the continued growth in net cash and cash equivalents to £61.5m (2019: £41.9m) at 31 December 2020, an increase of £19.6m (2019: £18.3m). The Board expects the Group to remain highly cash generative in 2021. Cash and cash equivalents includes £3.2m (2019: £3.2m) held in the Employee Benefit Trust (EBT) which is used to support employee share awards and incentivise Team17 employees.

 

Intangible assets are reviewed for indicators of impairment every six months. As at 31 December 2020 the net book value was £22.4m (2019: £21.1m) for goodwill reflecting the addition to goodwill associated with the Yippee acquisition, £14.3m (2019: £16.0m) for brands and also includes £6.3m (2019: £2.8m) of capitalised development costs relating to unreleased titles and titles that have been launched within the previous two years.

 

Trade and other receivables has increased by £4.9m to £16.4m (2019: £11.5m). This increase is predominantly driven by trading uplift. Timing on tax recoveries has led to a tax receivable of £0.7m (2019: £Nil). Trade and other payables equally increased in line with trading to £17.2m (2019: £11.7m), most notably impacted by royalty accruals and licence income timing on trading towards the end of the financial period.

 

Share Issues

During the year Team17 announced separate share issues, firstly in January 2020 for 114,000 new ordinary shares issued as part of the consideration for the acquisition of Yippee and then in July, further to the exercise of options as part of the Team17 Group plc Long Term Incentive Plan, 70,946 ordinary shares were issued and allotted. The Group's issued share capital now comprises 131,473,222 ordinary shares of £0.01 each.

 

The Group continues to manage a Deferred Bonus Share Plan for its senior management as well as an All Employee Share Incentive Plan ("SIP"). Team17 runs an employee SIP with matching shares and this continues to be well supported with 44% of all employees as shareholders making monthly contributions. These are both funded from the Employee Benefit Trust ("EBT") and therefore will not result in the issue of shares to satisfy the options.

 

Events After the Reporting Date

On 21 January, Team17 announced the acquisition of all rights and assets for Golf With Your Friends, an existing third party title to become a fully owned IP for a total consideration of £12m which will be satisfied totally in cash with an initial payment of £9m and a further £3m paid within 12 months.

 

Mark Crawford

Chief Financial Officer

15 March 2021

 

 

 

Unaudited Consolidated Statement of Comprehensive Income

 

			Unaudited Year ended 31 December 2020	Audited Year ended 31 December 2019
	Note		£'000	£'000
Revenue	3		82,969	61,794
Cost of sales			(43,823)	(32,257)
Gross profit			39,146	29,537
Administrative expenses			(12,979)	(10,581)
Operating profit			26,167	18,956
Finance income			112	232
Finance cost			(43)	(18)
Profit before tax			26,236	19,170
Taxation			(4,292)	(2,551)
Profit and total comprehensive income attributable to shareholders			21,944	16,619
Basic earnings per share	5		17.0 Pence	12.9 Pence
Diluted earnings per share	5		16.8 Pence	12.9 Pence
Basic adjusted earnings per share	5		18.2 Pence	13.6 Pence
Diluted adjusted earnings per share	5		18.1 Pence	13.6 Pence

 

 

Unaudited Consolidated Statement of Financial Position

 

			Unaudited 31 December 2020	Audited 31 December 2019
	Note		£'000	£'000
ASSETS
Non-current assets
Intangible fixed assets	6		42,921	39,925
Property, plant and equipment			1,353	1,478
Right-of-use asset			1,378	1,513
Deferred tax			-	248
			45,652	43,164
Current assets
Trade and other receivables			16,430	11,487
Tax receivables			670	-
Cash and cash equivalents			61,470	41,853
			78,570	53,340
Total assets			124,222	96,504
EQUITY AND LIABILITIES
Non-current liabilities
Lease liabilities			1,320	1,464
Provisions			76	26
Deferred tax liabilities			2,126	3,007
Total non-current liabilities			3,522	4,497
Current liabilities
Trade and other payables			17,206	11,736
Lease liabilities			145	122
Total current liabilities			17,351	11,858
Total liabilities			20,873	16,355
Equity
Share capital			1,315	1,313
Share premium			44,084	44,084
Merger reserve			(153,822)	(153,822)
Other reserve			159,296	158,864
Retained earnings			52,476	29,710
Total equity			103,349	80,149
Total equity and liabilities			124,222	96,504

 

 

Unaudited Consolidated Statement of Changes in Equity

		Share capital	Share premium	Merger reserve	Other reserves	Retained earnings	Total
Year to 31 December 2019		£'000	£'000	£'000	£'000	£'000	£'000
Balance at 1 January 2019		1,313	44,084	(153,822)	158,864	12,170	62,609
Share based compensation		-	-	-	-	921	921
Total transactions with owners		-	-	-	-	921	921
Profit and total comprehensive income for the year		-	-	-	-	16,619	16,619
Balance at 31 December 2019 (audited)		1,313	44,084	(153,822)	158,864	29,710	80,149
Year to 31 December 2020
Balance at 1 January 2020		1,313	44,084	(153,822)	158,864	29,710	80,149
Share based compensation		-	-	-	-	822	822
Issue of shares on exercise of options		1	-	-	-	-	1
Issue of shares on acquisition of subsidiary	7	1	-	-	432	-	433
Total transactions with owners		2	-	-	432	822	1,256
Profit and total comprehensive income for the year		-	-	-	-	21,944	21,944
Balance at 31 December 2020 (unaudited)		1,315	44,084	(153,822)	159,296	52,476	103,349

 

 

 

Unaudited Consolidated Statement of Cash Flows

 

			Unaudited Year ended 31 December 2020	Audited Year ended 31 December 2019
	Note		£'000	£'000
Operating activities
Profit before tax			26,236	19,170
Adjustments for:
Depreciation of property, plant and equipment			404	355
Depreciation of right-of-use assets			135	57
Amortisation of intangible fixed assets	6		5,812	4,888
Share-based compensation			822	921
Finance income			(112)	(232)
Finance cost			43	18
Loss on disposal			24	29
Increase in trade and other receivables			(4,908)	(3,351)
Increase in trade and other payables			6,908	3,321
Increase/(Decrease) in provisions			50	(113)
Cash generated from operating activities			35,414	25,063
Tax paid			(7,125)	(2,494)
Net cash inflow from operating activities			28,289	22,569
Cash flow from investing activities
Acquisition of subsidiary (net of cash received)	7		(813)	-
Purchase of property, plant and equipment			(338)	(1,265)
Sale of property, plant and equipment			43	43
Capitalised development costs	6		(7,512)	(3,215)
Interest received			112	232
Net cash from investing activities			(8,508)	(4,205)
Cash flow from financing activities
Interest paid			(43)	(17)
Receipt of lease incentive			-	48
Repayment of lease liabilities			(121)	(54)
Net cash from financing activities			(164)	(23)
Net increase in cash and cash equivalents			19,617	18,341
Cash and cash equivalents at beginning of period			41,853	23,512
Cash and cash equivalents at end of period			61,470	41,853