Portfolio

Company Announcements

Half Yearly Report

Related Companies

RNS Number : 3124A
Flowgroup plc
28 September 2015
 

28 September 2015

Flowgroup plc

("Flowgroup" or the "Company")

 

Half Yearly Report

 

Flowgroup plc (AIM: FLOW), which provides a range of innovative energy technologies, energy supply and energy services, announces its unaudited Interim Results for the period ended 30 June 2015.

 

Financial highlights

·     Total revenues up 28% to £20.534m (H1 2014: £15.991m)

§ Flow Energy revenue up 27% to £20.275m (H1 2014: £15.991m)

·     Operating loss of £6.944m (H1 2014: £4.712m loss)

·     Cash in hand at 30 June 2015 of £23.689m (31 December 2014: £8.352m)

·     Cash in hand at 24 September 2015 of £22.269m

·     Successful equity fundraise raised £21.3m (net) to accelerate development of combination boiler

 

Operational updates

·     Flow Products

Flow Boiler marketing campaign launched in January 2015

Received CE Type approval for the boiler production line and volume manufacture in April 2015

Subsequent volume launch delayed due to ECJ Ruling indicating a potential rise in VAT

Combination boiler specified, acceleration of the development cycle planned after Flow boiler launch

·     Flow Energy

Strong revenue growth and re-entered the market with a competitive tariff - 100,000 customer accounts targeted by end of 2015

Flow Energy maintains 2nd place rating for lowest complaints amongst all UK domestic energy suppliers (Q1 2015)

 

Post period highlights

·     Flow Products

Progressing, with Jabil and supply chain, on unit cost reductions and on improving boiler efficiency

Flow Brand Ambassador - installer network, systems and processes further developed for boiler roll out

Relaunch of the Flow boiler expected in Q1 2016

·     Flow Energy

Signed Non-Binding Heads of Agreement for a collateral free and extended credit agreement with a major global energy trading business

Launch of the competitive Connect 2 tariff

Launched three month pilot of smart home products with customers

Reviewing additional energy related products for sale via Flow sales channels

 

Tony Stiff, Group Chief Executive Officer of Flowgroup plc, commented: "Receiving CE Type approval and initially launching the Flow boiler early in the year was good news, as were the completion of a successful fundraise, the significant increase in Flow Energy's revenue and the smooth re-entry into the domestic energy supply market with a new tariff.  However, it was disappointing to have to push back volume launch of the boiler due to the potential risk of an increase in the VAT chargeable on our product - particularly since our soft launch in January had met our expectations in terms of customer interest. 

 

"The second half of the year has seen us initiating cost reduction and design enhancement programmes earlier than planned, in close partnership with our manufacturing partner, Jabil, as well as conducting ongoing validation and testing.  We also plan to accelerate growth in our energy business and to add to the range of products we can offer our customers through new strategic partnerships, moving us closer to our goal of becoming an energy services business providing an all-encompassing energy and technology offer to the broadest range of customers."  

 

Flowgroup plc

www.flowgroup.uk.com

Tony Stiff, Group Chief Executive Officer

Tel: +44 (0)20 3137 4525

Nigel Canham, Chief Financial Officer

 

 

 

 

Investec Bank plc (NOMAD, joint Financial Adviser and joint Broker)

 

Tel: +44 (0)20 7597 4000

Christopher Baird / Daniel Adams

 

 

 

 

Cenkos Securities plc (joint Financial Adviser and joint Broker)

 

Tel: +44 (0)20 7397 8900

Stephen Keys / Christopher Golden (Corporate Finance)

Julian Morse (Sales)

 

 

 

 

Walbrook PR Ltd

 

Tel: +44 (0)20 7933 8780 or flowgroup@walbrookpr.com

Paul McManus

Mob: +44 (0)7980 541 893 

Nick Rome

            Mob: +44 (0) 7748 325 236

     

 

Chief Executive Officer's review

The first six months of the year have seen significant achievements with the initial launch of the Flow boiler generating high levels of customer interest, the launch of our Flow Energy Connect tariff and completion of a successful fundraise.  However, we announced in June that we had decided to delay the volume launch of the Flow boiler until Q4 2015. We now expect to restart production and to begin selling to consumers in Q1 2016. The delay has been due to a European Court of Justice ruling that the UK's reduced 5% rate of VAT on energy-saving products is in breach of EU laws with the potential that a higher rate would be applied.  Since a VAT rate of 20% would add more than £500 to the cost of the Flow boiler for customers, and would increase the cost of installation by nearly 15%, the Group took the prudent decision to delay volume launch and focus on cost-down and engineering enhancements in close collaboration with Jabil.  If we had continued with our volume launch and the VAT increase had been applied, our core 'boiler that pays for itself' model may not have been viable, exposing us to significant financial risk.

 

This is illustrated by the size of our supply chain exposure, which stood at £29 million when we made our announcement in June.  In the light of the uncertain VAT position, we have reduced this to just over £6 million.  This still represents a risk, but a much smaller one.  Our supply chain partners were accepting and supportive of our decision.   

 

Our strategy following the announcement has been to work to reduce the cost of the product and to make refinements to the product specification and manufacturing process.  We have also made improvements to reliability and performance and have carried out further rigorous testing and validation.  We have initiated our cost reduction programme and have taken action now that we believe will secure the long term viability of the product, offer and supply chain as we move into volume production.   We anticipate that we will be able to pass these savings to our customers with a reduction in the sales price and while it is still unclear as to when, and if VAT on energy efficient products will be increased, we have put ourselves in a much stronger position to react if it is - and to reap the benefits in terms of our ongoing cost reduction programme if it is not.

 

The delay in volume launch obviously affects our sales projections for this year, as previously announced.  Temporarily suspending the supply chain, although beneficial in terms of reducing risk, will also affect the ongoing availability of stock.  We therefore anticipate that sales will recommence in Q1 2016.   While our CE certification for the production line still stands, due to the changes we have made to the product design the Flow boiler itself will need to be reassessed for CE certification.  We would expect to be re-certified before the end of 2015.  Since we have made more improvements to both the product and the manufacturing process, we will also need to reapply for MCS accreditation and expect this to be granted in Q1 2016 so the feed in tariff element can be obtained.   

 

Product strategy

Our microCHP technology platform remains the core focus of our product strategy.  However, we believe that broadening our heating offer with carefully chosen products from strategic partners will allow us to provide a solution to more of the market more quickly and leverage the sales channels we have developed.  We are currently in discussions with a major global business about the strength they could potentially bring to our heating offer with a range of products that would be available to Flow in the UK. Whilst we feel that the discussions have so far proved to be encouraging there can be no certainty that they will result in an agreement being reached in the short term, or at all.

 

We have also begun a three month customer pilot of a range of smart home products provided by Fifthplay, a company introduced to us by Jabil.   The drive towards the smart home is being led by energy companies, with smart thermostats as the vanguard product.  Fifthplay can provide us with a current range of smart home products, including a smart thermostat, and they have a rolling development programme for new products as well.  We believe integrating these products into our offer is the right strategic decision.  They fit into our brand promise of more control over energy costs, keep us competitive in the energy space and should also allow us to increase revenue whilst forging closer, longer term relationships with our energy customers, effectively tying them in with the provision of intelligent, supported products. 

 

Added together, our range of heating products with the Flow microCHP technology at its heart and our smart home products would allow us to create a product landscape that will become a key cornerstone of our future growth.  As with the Flow boiler, we will look to create similarly attractive customer offers where the cost of as many of our products as possible is borne by a 'pays for itself' model, to increase uptake.  We will therefore aim to put ourselves in a position where we can deliver a broad range of products via innovative customer offers to the widest range of consumers.

 

While we have communicated this many times before, it is a worthwhile reminder that we believe the Flow microCHP boiler is a game-changing product.  In a world of rising energy prices and uncertain household finances, its ability to deliver large, long term energy savings means it has the potential to become the de facto heating solution in appropriate worldwide markets.  Naturally, to achieve our stated vision of 1 million annual installs of our microCHP boiler, or products incorporating our technology, will take time.  We need to build volume, reduce costs and commercialise our current relationships in other countries.  However, we start from a strong position.  We believe we have a unique product protected by strong IP, a world-renowned manufacturing partner in Jabil, a growing brand and a business model to encourage adoption that, unlike so many other energy products, does not need financial support from Government or industry schemes in the long term.  While we firmly believe adding to the range of products we can offer is the right strategic decision, this will only enhance what we continue to see as the core of our business - our microCHP technology platform.

 

Combination boiler update

Following the announcement on the ECJ Ruling on VAT, we concentrated the vast majority of our resources on designing and initiating our cost reduction programme.  We have also worked through the initial specifications of the Combination version of our boiler.  However, in order to ensure that the design process is as efficient as possible, we will not accelerate the development cycle until we have the system version of the boiler in full production and installed in customer homes.  Therefore, the timing for release of the Combination boiler will be determined and announced in 2016.

 

Sales strategy

Since the vast majority of boiler customers prefer to speak to an installer about a potential purchase, a key part of our microCHP boiler sales strategy has always been to create a nationwide network of installers who would recommend our product in the home.  We have been building this network since we opened our training centre in 2014 and we have trained and validated a growing number of installers.  While we have previously believed in the necessity of also working with large companies to provide installation resource, very often these companies actually use a network of independent installers. We now see more value in creating direct relationships with carefully selected and high quality installers who will operate as Brand Ambassadors for Flow, providing a route to market for our product. 

 

Earlier in the year, we recruited a Sales Director with extensive heating industry experience who has been driving this strategy.  In-home sales will be facilitated by a cutting edge technological solution - each of our Brand Ambassadors will have access to a seamless customer sales solution delivered via iPad.  This will allow them to bring our products to life, creating another key competitive advantage, since the vast majority of traditional installers do not use digital sales material.   This digital sales solution can be adapted to incorporate a range of heating products, as well as the sale of smart home products, and home energy, meaning that our Brand Ambassador network becomes a route to market for our broader offer.  Since our Brand Ambassadors will be visiting large numbers of customer homes on an annual basis, this represents a significant opportunity.

 

Our disruptive approach continues when it comes to the provision of our product - we will provide the Flow boiler directly to our Brand Ambassadors, cutting out the wholesale distributors and retaining more margin.  Traditionally, boiler manufacturers sell to wholesalers who sell on to installers at a significant premium. Cutting out the middleman leaves much more available margin, allowing us the flexibility to enhance commission levels to our Brand Ambassadors to facilitate sales, and to improve profitability.   

 

While our Brand Ambassadors will generate their own leads, since they visit customer homes in the normal course of their business, we will also pass them warm leads.  In the early part of 2015, we saw over 40,000 visitors to our website on a monthly basis.  This is a significant level of interest and when we relaunch our marketing campaigns we would expect to replicate these traffic levels, generating a large number of leads that we can pass on to our Brand Ambassadors.

 

Partner update

We are working more closely and effectively with Jabil, our manufacturing partner, than ever before.  It is fully supportive of our cost reduction and product development programmes and proved its ongoing commitment to our business by taking an 8.1% equity stake in our recent fundraise. We have also begun to leverage Jabil's global network of connections by working with Fifthplay, a specialist provider of high tech smart home products.  Part of the pan-European Nico Group, Fifthplay is an expert in the rapidly-growing connected home market and have provided us with a range of connected products to trial with our energy customers.  We believe this is the start of an enduring partnership that will keep us competitive in what has the potential to be a huge market. 

 

Zopa, the innovative peer-to-peer lender and our finance provider for the microCHP boiler, has now passed the £1 billion mark when it comes to consumer lending.  Part of our ongoing sales strategy includes the provision of finance options, like our 'boiler that pays for itself' model, which encourage consumer adoption of our products by removing the need to pay upfront.  We believe Zopa remains the right partner to provide these options.

 

Our testing and evaluation agreements for the Flow microCHP boiler, with NRG Energy Inc. in the US and with a major global utility for the European market, are still in place. To ensure that they are testing the latest version of our technology, they will test the new, enhanced production version of the Flow boiler when it comes off the line.   When their testing programmes are fully complete, depending on the outcome of the programmes, we will potentially move to commercial discussions.  

 

Flow Energy

The growth profile of Flow Energy has always been positive and saw revenue grow by 27% year-on-year.  Growing the business quickly in 2013 and in a measured way in 2014, we now have plans to accelerate our growth with a target of 100,000 customer accounts by the end of 2015.  This customer base would generate approximately £55 million in annualised revenue.

 

We believe this is the beginning of a significant growth period for Flow Energy and that current market conditions and our position as a smaller supplier with a reputation for competitive prices and excellent service could see us grow to become a mid-tier supplier and beyond.  Some analysts predict that 4-5 million energy customers could move away from the Big Six suppliers by 2020.  Therefore, we believe the energy market represents a significant opportunity and that now is the right time to invest in our energy business for growth.  We have previously withdrawn from taking on new customers over the winter period, as it is less favourable to our cashflow to take on an energy customer over the winter on a fixed Direct Debit.  To accelerate our growth and increase customer retention we have launched our competitive Connect 2 tariff and decided to make this competitive tariff available to customers this coming winter.   

 

In order to free up cash to fund our expansion, we are in the process of negotiating a collateral free and extended credit energy supply agreement with a major energy trading business. Smaller energy suppliers without strong balance sheets have to lodge high levels of collateral with their trading partners in order to hedge gas and power in the wholesale markets - this use of cash is one of the biggest barriers to growth for small energy suppliers. Removing this use of cash should allow Flow Energy to grow more quickly.

 

A large energy supply business would support the Group in a number of ways.  It would significantly improve our revenue position, create profit more quickly and would provide a larger customer base to whom to market both our growing range of heating products and our smart home products.  We believe this is the right strategic decision and will provide significant benefit to the Group.

 

Costs

Our costs in the first six months of the year have increased.  Since it takes time to recruit and train customer service staff, we have already added headcount on the Energy side in preparation for growth, as well as to cope with the new customers we have been bringing on this year.   On the Products side, we have invested in and strengthened our technical teams and we have also incurred additional costs in improving, testing and validating components as part of the manufacturing process with Jabil.  Early in the year, we had significant marketing costs in building brand awareness, which paid dividends in terms of website traffic and interest via social media, where we have built large communities.  We have prudently invested in systems across the business. 

 

Market commentary

Time and time again, energy market research points to the fact that the biggest concern amongst consumers when it comes to energy is cost.  Traditionally, lower energy costs have been difficult to achieve.  But the rise of efficient, smart energy technology, including our patented microCHP platform, means that there are now different ways of delivering lower energy costs.  It is the companies best placed to harness the power of these technologies that will succeed.

 

Increasingly, energy technologies will need to be self-supporting.  The Government is withdrawing its previously generous support for solar, in the light of its mass adoption.  While we expect the dedicated microCHP Feed-in Tariff to continue, we believe the fact that our business model does not require this support in the longer term puts us in a much stronger position than would otherwise be the case.

 

As in many markets, change is accelerating in energy.  This is positive news for Flowgroup.  Our combination of energy supply with microgeneration technology, and now a broader range of products, will allow us to take maximum advantage of the growing consumer need for cost-effective energy solutions.  

 

Flow Battery

During the first half Flow Battery completed projects at various site locations carrying out a variety of refurbishment and replacement work on over 36 critical systems.  Although revenue increased during the period sales have been lower than anticipated and we continue to monitor performance and value to shareholders.

 

Summary

Receiving CE Type approval and initially launching the Flow boiler early in the year was good news, as were the completion of a successful fundraise, the significant increase in Flow Energy's revenue and the smooth re-entry into the domestic energy supply market with a new tariff.  However, it was disappointing to have to push back volume launch of the boiler due to the potential risk of an increase in the VAT chargeable on our technology - particularly since our soft launch in January had met our expectations in terms of customer interest. 

 

The second half of the year has seen us initiating cost reduction and design enhancement programmes earlier than planned, in close partnership with our manufacturing partner, Jabil, as well as conducting ongoing validation and testing.  We also plan to accelerate growth in our energy business and to add to the range of products we can offer our customers through new strategic partnerships, moving us closer to our goal of becoming an energy services business providing an all-encompassing energy and technology offer to the broadest range of customers.

 

Tony Stiff

25 September 2015

 

Unaudited Group Income Statement

 

 

 

Unaudited

6 months to

30 June 2015

Unaudited

6 months to

30 June 2014

Audited

Year to 31 December 2014

 

Note

£'000

£'000

£'000

 

Revenue

 

20,534

15,991

33,359

Cost of sales

 

(18,036)

(14,817)

(31,137)

 

 

 

 

 

Gross profit

 

2,498

1,174

2,222

 

 

 

 

 

Administrative expenses

 

(9,442)

(5,886)

(12,185)

 

 

 

 

 

Operating loss

 

(6,944)

(4,712)

(9,963)

 

 

 

 

 

Net finance (expense) / income

 

(47)

10

(133)

 

 

 

 

 

Loss before income tax

 

(6,991)

(4,702)

(10,096)

 

 

 

 

 

Income tax

 

-

240

657

Loss for the financial year

 

(6,991)

(4,462)

(9,439)

 

 

 

 

 

 

Attributable to:

 

 

 

 

Equity holders of the Company

 

(6,991)

(4,462)

(9,439)

 

Basic and diluted loss per share

From continuing operations

 

4                2.71p

1.86p

3.94p

 

 

 

 

 

 

 

 

             

 

 

The Group has no items of other comprehensive income in any period above and consequently no statement of other comprehensive income has been presented.

 

The notes are an integral part of these Unaudited Group Interim Financial Statements.

 

Unaudited Group Statement of Changes in Equity

 

 

Share capital

Share premium

Retained earnings

Reverse acquisition reserve

Other reserves

Total

shareholders'

equity

 

£'000

£'000

£'000

£'000

£'000

£'000

Balance at 1 January 2014

11,968

41,827

(23,266)

(821)

1,030

30,738

Proceeds from shares issued

7

23

-

-

-

30

Share based payments

-

-

-

-

326

326

Transactions with owners

7

23

-

-

326

356

Loss for the financial period

-

-

(4,462)

-

-

(4,462)

Balance at 30 June 2014

11,975

41,850

(27,728)

(821)

1,356

26,632

Share based payments

-

-

-

-

366

366

Transactions with owners

-

-

-

-

        366

366

Loss for the financial period

-

-

(4,977)

-

-

(4,977)

Balance at 31 December 2014

11,975

41,850

(32,705)

(821)

1,722

22,021

Proceeds from shares issued

3,899

18,341

-

-

-

22,240

Share issue costs

-

(954)

-

-

-

(954)

Share based payments

-

-

-

-

473

473

Transactions with owners

3,899

17,387

-

-

473

21,759

Loss for the financial period

-

-

(6,991)

-

-

(6,991)

Balance at 30 June 2015

15,874

59,237

(39,696)

(821)

2,195

36,789

 

 

 

 

 

 

 

 

 

The notes are an integral part of these Unaudited Group Interim Financial Statements

 

Unaudited Group Statement of Financial Position

 

 

 

 

 

Unaudited as at 30 June 2015

Unaudited as at 30 June 2014

Audited as at 31 December 2014

 

Note

£'000

£'000

£'000

Assets

 

 

 

 

Non-current assets

 

 

 

 

Intangible assets

5

18,249

15,790

17,268

Property, plant and equipment

 

555

537

624

 

 

 

 

 

 

 

18,804

16,327

17,892

 

 

 

 

 

Current assets

 

 

 

 

Inventories

 

457

130

160

Trade and other receivables

 

8,453

4,076

7,315

Current tax receivable

 

-

-

416

Cash and cash equivalents

 

23,689

11,464

8,357

 

 

32,599

15,670

16,248

Total assets

 

51,403

31,997

34,140

 

 

 

 

 

Liabilities

 

 

 

 

Non-current liabilities

 

 

 

 

Borrowings

 

1,191

1,917

1,135

 

 

 

 

 

Current liabilities

 

 

 

 

Trade and other payables

 

12,399

3,341

9,960

Borrowings

 

1,024

107

1,024

 

 

13,423

3,448

10,984

Total liabilities

 

14,614

5,365

12,119

 

 

 

 

 

Equity

 

 

 

 

Capital and reserves attributable to equity holders of the Company

 

 

 

 

Share capital

 

15,874

11,975

11,975

Share premium account

 

59,237

41,850

41,850

Retained earnings

 

(39,696)

(27,728)

(32,705)

Reverse acquisition reserve

 

(821)

(821)

(821)

Other reserves

 

2,195

1,356

1,722

Total shareholders' equity

 

36,789

26,632

22,021

 

 

 

 

 

Total equity and liabilities

 

51,403

31,997

34,140

 

 

 

 

 

 

The notes are an integral part of these Unaudited Group Interim Financial Statements.

 

Unaudited Group Statement of Cash Flows

 

 

 

Unaudited 6 months to

30 June 2015

Unaudited

 6 months to

30 June 2014

Audited

 Year to

31 December 2014

 

Note

£'000

£'000

£'000

Cash flows from operating activities

 

 

 

 

Cash consumed by operations

6

(4,531)

(4,202)

(5,242)

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

Expenditure on intangible assets

 

(1,306)

(1,600)

(3,416)

Purchase of property, plant and equipment

 

(126)

(135)

(400)

Interest received

 

9

10

24

Net cash used in investing activities

 

(1,423)

(1,725)

(3,792)

 

Cash flows from financing activities

 

 

 

 

Net proceeds from the issue of ordinary shares

 

21,286

30

30

Net cash generated from financing activities

 

21,286

30

30

 

 

 

 

 

Net increase / (decrease) in cash and cash equivalents

 

15,332

(5,897)

(9,004)

Cash and cash equivalents at beginning of period

 

8,357

17,361

17,361

Cash and cash equivalents at end of period

 

23,689

11,464

8,357

 

The notes are an integral part of these Unaudited Group Interim Financial Statements.

 

Notes to the Unaudited Group Interim Financial Statements

 

 

1 Nature of operations and general information

Flowgroup plc ("the Company") and its subsidiaries (together "the Group") develop and commercialise alternative and efficient energy products and supply home energy. Our businesses are:

 

Flow Products - microCHP energy generation

Flow Energy - energy supply and services

Flow Battery - compressed air back-up for the protection of essential systems

 

Flowgroup plc is the Group's ultimate parent company and is incorporated in England and Wales. The address of the registered office is Castlefield House, Liverpool Road, Castlefield, Manchester M3 4SB. The Group trades through a number of subsidiaries, whose places of business are Capenhurst Technology Park, Capenhurst, Chester, CH1 6EH and Felaw Maltings, 48 Felaw Street, Ipswich, IP2 8PN. Flowgroup plc's shares are quoted on the AIM Market of the London Stock Exchange.

 

Flowgroup plc's Unaudited Group Interim Financial Statements are presented in pounds sterling (£).

 

 

2 Basis of preparation and accounting policies

These Unaudited Group Interim Financial Statements are for the six months ended 30 June 2015.  They have not been prepared in accordance with IAS 34, Interim Financial Reporting. They do not include all of the information required for full annual financial statements, and should be read in conjunction with the Group Financial Statements for the year ended 31 December 2014.

 

The financial information set out in these Unaudited Group Interim Financial Statements does not constitute statutory accounts as defined in Section 434 of the Companies Act 2006. The Group Statement of Financial Position as at 31 December 2014 and the Group Income Statement, Group Statement of Cash Flows and associated notes for the year then ended have been extracted from the Group's Financial Statements as at 31 December 2014 which have been delivered to the Registrar of Companies. The auditors' report on these financial statements was unqualified, did not contain an emphasis of matter paragraph and did not contain any statement under section 498(2) or section 498(3) of the Companies Act 2006.

 

The Unaudited Group Interim Financial Statements for the six months ended 30 June 2015 have not been audited or reviewed in accordance with International Standard on Review Engagement 2410 issued by the Auditing Practices Board.

 

The Unaudited Group Interim Financial Statements have been prepared under the historical cost convention, except that they have been modified to include the revaluation of certain non-current liabilities and investments at fair value through profit and loss.

 

These Unaudited Group Interim Financial Statements have been prepared in accordance with the accounting policies adopted in the last annual financial statements for the year to 31 December 2014 which have been applied consistently throughout the Group for the purposes of preparing these Unaudited Group Interim Financial Statements.

 

The Unaudited Group Interim Financial Statements have been approved by the Board of Directors on 25 September 2015. 

 

 

Going concern

During May 2015 the Group raised net proceeds of £21.3m and in December 2014 announced the extension of the manufacturing services agreement with Jabil Circuit Inc. to cover the production of up to 500,000 boilers. The directors have produced business forecasts which indicate that the Group has sufficient resources to operate for the foreseeable future.

 

Accordingly, the Directors continue to adopt the going concern basis in preparing the Unaudited Group Interim Financial Statements.

 

 

3 Segmental results

 

The segment results are as follows:

 

 

 

 

 

 

 

Unaudited

6 months to

30 June 2015

Unaudited

6 months to

30 June 2014

Audited

 Year to 31 December 2014

 

 

£'000

£'000

£'000

Revenue

 

 

 

 

Flow Battery

 

259

-

82

Flow Energy

 

20,275

15,991

33,277

 

 

20,534

15,991

33,359

 

Operating Loss

 

 

 

 

Flow Products

 

4,357

2,885

5,955

Flow Battery

 

335

305

524

Flow Energy

 

764

1,039

2,514

 

 

5,456

4,229

8,993

 

 

 

 

 

Unallocated costs

 

2,737

2,069

4,132

Capitalisation of development costs

 

(1,249)

(1,586)

(3,162)

 

 

6,944

4,712

9,963

 

 

4 Loss per ordinary share

The calculation of the loss per ordinary share is based on the earnings attributable to ordinary shareholders divided by the weighted average number of shares in issue during the period.

 

The calculation of diluted earnings per share is based on the basic earnings per share, adjusted to allow for the issue of shares and the post-tax effect of dividends and/or interest, on the assumed conversion of all dilutive options and other dilutive potential ordinary shares.

 

 

Unaudited

6 months to

30 June 2015

Unaudited

6 months to

30 June 2014

Audited

Year to 31 December 2014

Loss for the period (£'000)

(6,991)

(4,462)

(9,439)

Weighted average number of ordinary shares in issue

 

258,031,560

 

239,402,466

 

239,449,657

Basic and diluted loss per share (pence)

(2.71)

(1.86)

(3.94)

 

 

5 Intangible assets

 

Intellectual property

MicroCHP development asset

Compressed

air battery

development

asset

Other intangible assets

Total

 

£'000

£'000

£'000

£'000

£'000

Net book value at 1 January 2015

2,897

13,870

-

501

17,268

Additions

-

1,249

-

57

1,306

Amortisation

(168)

-

-

(157)

(325)

Net book value at 30 June 2015

2,729

15,119

-

401

18,249

Net book value at

1 January 2014

3,233

10,708

251

473

14,665

Additions

-

1,586

-

14

1,600

Amortisation

(168)

-

(196)

(111)

(475)

Net book value at

30 June 2014

3,065

12,294

55

376

15,790

Net book value at

1 January 2014

3,233

10,708

251

473

14,665

Additions

-

3,162

-

254

3,416

Amortisation

(336)

-

(251)

(226)

(813)

Net book value at 31 December 2014

2,897

13,870

-

501

17,268

 

Intangibles include internally generated product development costs capitalised in accordance with IAS 38 and purchased intellectual property held at cost less amortisation following the disposal of Energetix Micropower Limited. Other intangible assets relate to purchased software.

 

6 Cash consumed by operations

 

Unaudited

6 months to

30 June 2015

Unaudited

6 months to

30 June 2014

Audited

 Year to  31 December 2014

 

£'000

£'000

£'000

Cash flows

 

 

 

Loss before income tax

(6,991)

(4,702)

(10,096)

Adjustments for:

 

 

 

Depreciation

195

134

312

Amortisation

325

475

813

Finance Income

(9)

(10)

(24)

Finance costs

56

-

135

Share based payments

473

326

692

Tax received

416

241

241

Impairment in investment

-

-

-

Increase in inventories

(297)

(115)

(145)

Decrease / (increase) in trade and other receivables

(1,138)

265

(2,974)

(Decrease) / increase in trade and other payables

2,439

(816)

5,804

Total cash consumed by operations

(4,531)

(4,202)

(5,242)

 

 


This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR UVRKRVOAKUAR

Top of Page