| |
PLASMON PLC 2002 PRELIMINARY RESULTS
Plasmon
Plc, the Cambridge based data storage solutions company, today announces
its 2002 Preliminary Results.
Highlights
- Turnover declined
11% to £61.6m (2001: £69.1m)
- Pre-tax profit
before goodwill amortisation, UDO development costs and exceptional
costs £3.7m (2001: £5.3m)
- Earnings per share
excluding goodwill amortisation, UDO development costs and exceptional
costs 8.96p (2001: 12.69p)
- Raised £10.3m net
in July 2001 to fund UDO development
- UDO development
expense on plan at £5.2m
- UDO development
programme on schedule for August 2003 launch
- Reorganised US
business and successfully relocated library manufacture from Minneapolis
to Colorado Springs
- Established new
US sales and marketing operation in Denver
- Total US reorganisation
cost £2.9m
- Year end gearing
24% (2001: 26%)
J
Barrie Morgans, Chairman of Plasmon, commented:
"While
trading in the past year was clearly disappointing, we have made substantial
progress in positioning Plasmon for the future with a reduced cost structure
and an exciting UDO product roadmap. In the coming year we expect to benefit
from these changes and we see opportunities to improve our overall financial
performance. Despite the cost of the reorganisation and associated buffer
inventory build, our financial position remains strong with gearing of
24% at year end."
Enquiries:
Plasmon
Plc Citigate Dewe Rogerson
(01763
261466) (020 7638 9571)
Nigel
Street (Chief Executive) Martin Jackson / Sara Batchelor
Tim
Arthur (Finance Director)
CHAIRMAN'S STATEMENT
The
year to 31 March 2002 has been a challenging period for Plasmon with the
tragic events of 11 September exacerbating the general downturn in IT
spending following the collapse of the internet boom. Our full year revenues
fell 11% to £61.6m compared to £69.1m the previous year. Operating profits
before tax, goodwill amortisation, UDO development costs and exceptional
costs were £3.7m compared to £5.3m the previous year.
The
reduction in overall sales reflected particularly difficult trading conditions
in the US, where Plasmon brand channel sales decreased 10% year on year.
Sales to IBM decreased 44% as Magstar MP tape libraries reached end of
life, resulting in an overall reduction of 23% in US revenue. In contrast,
our European Channel operations achieved 6% revenue growth in 2001/2 with
particularly good growth of 22% in our core 5.25 inch library business
following the introduction of the new G-Series range of products. In general,
European economic conditions were more favourable than the US and this
trend is continuing in the new year.
In
contrast to our disappointing trading performance, our UDO development
programme has progressed extremely well. In July 2001 we successfully
raised £10.3m net of expenses to fund this programme and we now have a
world-class team of over 80 engineers and scientists working on the project.
In July 2001 we received the first prototype drive mechanisms from Asahi
Pentax, our Japanese drive partner, and we are now reading and writing
data on sample media produced at our facility in the UK. ASIC and firmware
development is also well underway and we expect to have form factor drives
in late 2002 and be on schedule to deliver the product in August 2003.
Total investment in UDO development expenditure, including £2.6m of capital,
was on budget at £7.8m and successful delivery of this product remains
the number one priority for the Plasmon Group.
In
October 2001 we moved into our new office building in Melbourn which also
incorporates manufacturing space for UDO media. In addition to providing
increased space, the new building has significantly improved our overall
image compared with the temporary buildings it replaced.
Given
the poor trading in the US, in mid year we conducted a thorough review
of our US business to determine the optimal organisation structure to
maximise revenues and operational efficiency. Following completion of
the review, we transferred our library manufacturing operations from Minneapolis
to Colorado Springs where we have a larger production facility. The transfer
was successfully completed in March 2002 and the main Minneapolis facility
will finally close at the end of June when the lease expires. Our library
engineering team, which is located in a small facility independent of
the main factory, will remain in Minneapolis and continue the development
of our automation products.
In
addition to relocating library production, we also moved the headquarters
of our US sales and marketing group from Minneapolis to Denver, which
is the centre of the data storage industry. The US reorganisation has
been a major undertaking that has been successfully completed at a total
cost of £2.9m. All our US manufacturing operations are now consolidated
in one facility and we expect to increase our operational efficiency and
realise substantial cost savings going forward.
While
trading in the past year was clearly disappointing, we have made substantial
progress in positioning Plasmon for the future with a reduced cost structure
and an exciting UDO product roadmap. In the coming year we expect to benefit
from these changes and we see opportunities to improve our overall financial
performance. Despite the cost of the reorganisation and associated buffer
inventory build, our financial position remains strong with gearing of
24% at year end.
On
behalf of the Board, I would like to thank all our employees, and particularly
those involved in the US reorganisation, for all their dedication and
hard work over the past year. I would also like to thank our former employees
in Minneapolis who were unable to make the transfer to Colorado, for their
outstanding contribution to building our US business over the past eight
years.
J.
Barrie Morgans
Chairman
CHIEF
EXECUTIVE'S REVIEW
2001/2
proved to be a year of extremes for Plasmon with a disappointing trading
performance contrasting with excellent progress on UDO development and
successful execution of our US reorganisation programme. The highlight
of the year was the establishment of our UDO roadmap and completion of
the necessary £10.3m fundraising to enable full-scale product development
to commence. UDO represents the cornerstone of our future product strategy
and provides Plasmon with an opportunity to achieve a leading position
in the high-end optical archive market.
The
11% decline in our overall revenues to £61.6m was primarily due to two
main factors: the expected £5.1m reduction in Magstar MP tape library
sales to IBM and the events of 11 September which had a dramatic effect
on our business. Prior to 11 September we expected first half revenues
to be broadly similar to the previous year at some £32m. Immediately after
the event, some £2-3m of expected revenues were deferred although first
half Plasmon channel sales still grew 21% in Europe and 2% in the US.
In contrast, full year revenues in Europe ended only 6% ahead while the
modest US growth reversed into a full year 10% decline in revenues. While
we initially expected deferred revenue to be realised in the second half,
many of our key customers in the US financial sector have undertaken significant
restructuring programmes since 11 September and their IT expenditure budgets
have remained under tight constraint.
Plasmon
has not been alone in feeling the effect of 11 September and the global
storage market in general contracted some 18% in the last year. We believe
much of this reduction was due to over capacity purchased at the time
of the internet boom that is taking time to work through the system. Longer
term the storage market is still forecast to enjoy substantial growth,
albeit at a more modest rate than seen in recent years.
In
line with the overall decline in sales and in particular the decline in
our high margin consultancy revenues, our gross margins fell to 36.7%
from 38.1% the previous year. We therefore kept our cost base under tight
control and operating expenses before UDO development expenditure and
exceptional costs fell by £1.8m to £19.6m. At the pre-tax level we achieved
an adjusted profit of £3.7m compared to the £5.3m we achieved the previous
year. UDO development expense was in line with plan at £5.2m and after
goodwill amortisation of £1.2m and exceptional costs of £3.6m, our pre-tax
loss was £6.3m for the full year.
Following
the acquisition of LMS Technical Services in mid 2000, we have continued
to expand our Plasmon Service Direct business. During the past year we
formed a third party service partnership with Kodak and have taken over
the servicing of the majority of 12" installations world-wide. Our
service revenues have since increased substantially and we are now extending
our service offerings to cover our 5.25 inch and tape product offerings.
US
REORGANISATION
In
August 2001 we reorganised our senior US management team and put both
IDE in Minneapolis and LMS in Colorado Springs under a single US President.
We also appointed a new Senior Vice President of US Sales and Marketing
to drive renewed revenue growth. These actions were taken as a result
of the poor sales in the US, particularly in our new LTO products, and
the consequent need to reduce costs and maximise revenues. Following a
thorough review of our US business, we announced in November 2001 that
our Minneapolis facility would close and library manufacturing would transfer
to Colorado Springs. In addition, we resolved to open a new sales and
marketing office in Denver, which is the centre of the data storage industry
and is only a one hour drive from Colorado Springs.
The
reorganisation has proved to be a huge undertaking but has been largely
completed with minimal disruption to our business. We will have recruited
over 100 new people in Colorado and reduced our staffing in Minneapolis
from over 200 to 20 to give a net reduction in our US staffing of some
85 people. While the total reorganisation cost was slightly in excess
of plan at £2.9m, we expect to achieve substantial cost savings going
forward and increase our operational efficiency through the close location
of all our sales, product development and manufacturing activities.
As
part of the reorganisation, we built a buffer inventory to cover the period
of the physical relocation of manufacturing activities to Colorado and
ensure that we maintained product shipments at all costs. This resulted
in our year end inventories being unusually high but we expect to return
to normal levels by the end of the first quarter of the new fiscal year.
We are now back in production in Colorado and have recently passed IBM's
quality inspection of the new manufacturing facility.
Overall
the reorganisation has gone extremely smoothly and its success is a tribute
to the detailed planning and hard work of the transition team. We also
received excellent support from the outgoing Minneapolis team who remained
focused and fully supportive throughout the transition process.
UDO
DEVELOPMENT
Plasmon's
core product range is 5.25 inch optical libraries that incorporate drives
and media we source on an OEM basis from mainly Japanese suppliers. These
drives utilise red lasers with magneto-optic recording technology and
the current 9.1GB product represents the maximum capacity the technology
can achieve.
UDO
is the successor to magneto-optic technology and utilises the same physical
format for drive and media cartridge, thereby providing compatibility
with existing library systems. UDO employs violet lasers and phase change
recording technology to provide a quantum leap in storage capacity to
30GB per cartridge. These technologies are also under development for
next generation 'Blu-ray' consumer drives that were formally launched
in February 2002 by a group of nine leading electronics companies. The
UDO roadmap provides three generations of product with 30GB, 60GB and
120GB capacities.
In
November 2000, Plasmon and Sony jointly announced UDO technology with
an initial capacity of 40GB. This capacity point envisaged the use of
0.85NA objective lenses being developed for Blu-ray products to focus
the violet laser to a very fine spot. These lens systems also require
active spherical aberration correction and due to their manufacturing
complexity will not now be commercially available until 2005/6, the expected
time frame for Blu-ray technology introduction.
In
order to achieve our scheduled late 2003 launch date for UDO, we have
adopted a 0.7NA lens system that is commercially available today and does
not require active spherical aberration correction. This decision has
reduced the capacity of our first generation UDO product to 30GB but has
significantly reduced our development risk. We do not propose to adopt
the 0.85NA lens technology until our third generation UDO drive due in
2007, by which time Blu-ray drives should be shipping in commercial quantities.
As
UDO and Blu-ray specifications and time scales have diverged, Sony has
decided to concentrate on developing Blu-ray products which will target
a much larger consumer market than UDO. This decision leaves Plasmon as
the sole developer of UDO technology and gives us an excellent opportunity
to achieve a leadership position in high-end optical storage technology.
Since
the successful UDO fundraising in July 2001, we have pushed ahead with
full scale product development and now have over 80 engineers and scientists
working on the programme. The drive development team in Colorado Springs
is responsible for the electronics and firmware development and Asahi
Pentax of Japan is developing the opto-mechanical assembly for the drive.
We have developed an excellent relationship with Pentax who is proving
to be an outstanding development partner and have delivered each prototype
revision on time. We currently have six prototype drives that use large
format electronics and expensive discrete components reading and writing
data at 30GB capacity.
Using
the latest software design tools, we have now shrunk these electronics
into four ASICs or silicon chips that are specially designed for and unique
to our UDO drive. The ASICs are a critical part of the drive design and
represent a large part of the overall development budget but they enable
volume production costs to be minimised.
In
mid 2002 we will receive first turn ASICs and second generation drive
mechanisms that will enable us to build form factor drives and begin design
verification testing in earnest. We have allowed a full year for development
testing, debug and reliability testing in our programme and at this stage
we are on schedule to deliver our first UDO drives in August 2003.
In
parallel with the drive development, our media engineering group in Melbourn
has been making excellent progress with UDO media development. UDO media
utilises established phase change recording technology but a slightly
different disk construction to accommodate the high power lens systems
required for increased data densities. The new disk construction employs
a 0.1mm cover layer to protect the data surface and is exactly the same
as Blu-ray technology. Several equipment manufacturers are already developing
the necessary process equipment to manufacture the 0.1mm cover layer,
enabling us to leverage mainstream Blu-ray technology into our UDO programme.
We
are currently constructing the UDO cleanroom in the new building at Melbourn
and plan to have a pilot production line operational in late 2002. Initial
deliveries of manufacturing equipment are now underway but we are continuing
to investigate ways to reduce the overall capital expenditures and minimise
the risks of integrating the new manufacturing line.
Overall,
the UDO development programme is on schedule and the technical hurdles
are well quantified and manageable with our existing resources.
PRODUCTS
AND MARKETS
Given
the poor economic conditions of the last year and the major downturn in
the data storage industry, our core optical business performed reasonably
well in 2001/2. The relatively stable performance reflects the high-end
archival niche for optical technology and the high level of ongoing revenues
from the supply of optical disk consumables. In the past year we further
increased recurring revenues in this business by expanding our service
offerings in partnership with Kodak who perform the on-site service work.
In
contrast to the stable optical market, the tape library market is closely
tied to the primary market for hard disk storage products which suffered
a significant decline last year. This has made the timing of our entry
into the LTO tape library market quite challenging, but our revenues are
now growing and we expect a meaningful contribution in the coming year.
Revenue
Breakdown by Product Area
| |
2001/2
|
2000/1
|
| |
|
|
|
5.25 inch
|
43%
|
40%
|
|
12"
|
38%
|
38%
|
|
CD/DVD
|
5%
|
4%
|
|
Consultancy
|
6%
|
7%
|
|
Magstar tape
|
1%
|
8%
|
|
LTO tape
|
2%
|
0%
|
|
Other
|
5%
|
3%
|
5.25 inch
Technology
Products
based on 5.25 inch optical technology continue to be the largest part
of Plasmon's business and remained stable in 2001/2. Growth in Plasmon
brand channel sales of 7% reflected an excellent increase of 22% in Europe
offset by a disappointing 1% fall in US sales. Sales to IBM, our major
OEM customer for the technology, also fell 25% as they are still suffering
from the lack of a permanent write once media option in the new 9.1GB
drives, forcing them to continue shipping the previous generation of 5.2GB
drives. The launch of UDO in late 2003 will provide a highly competitive
30GB permanent write once solution and we are actively promoting our UDO
products as the direct successor to 5.2GB permanent WORM technology.
During
the past year, sales of our new G-Series range of scaleable 5.25 inch
libraries grew strongly as they began to replace the existing M-Series
products. We will continue to support both product ranges through to the
launch of UDO in late 2003, after which point only the G-Series will be
available. We are currently undertaking a cost reduction programme on
the new products to ensure our solutions remain competitive in the overall
storage market and to maximise the attractiveness of UDO solutions.
Over
the past few years the market for 5.25 inch technology has been in slow
decline, particularly for stand alone drives, as the existing magneto-optic
roadmap approaches end of life with the 9.1GB drive. In early 2002 we
formally launched our UDO product range at trade shows in Europe and the
US, thereby providing a clear future roadmap for 5.25 inch optical technology.
The response to UDO technology has been excellent and it is now seen as
the logical successor to the existing products in the 5.25 inch market.
We believe the launch of UDO in 2003 will reverse the slow market decline
and provide Plasmon with a leading position in the high end data archive
market.
12"
Technology
Our
12" business is a mature but profitable business and declined some
11% to £23.5m last year with the expected decline in new drive sales being
offset by increasing service revenues. Sales of new drives were also affected
by some field reliability issues in the early part of the year that took
a considerable period of time to isolate. These are now fully resolved
but going forward we remain cautious about demand for 12" drives
and are therefore keeping investment and costs under tight control.
In
line with reduced drive shipments, we suffered a decline in sales of 12"
media last year although the 12" media business remains a long term
annuity and a major contributor to Group profitability. We continue to
increase overall yields and are now focusing on cost reduction programmes
to maximise the contribution to our media business.
CD/DVD
Sales
of our D-Series CD/DVD libraries increased 8% last year but still represent
only 11% of our total library business. We continue to see some erosion
of the low end 5.25 inch market by this technology but its performance
limitations continue to inhibit wider adoption. Over the past year a new
application has begun to emerge for long-term archival of very infrequently
accessed data such as medical images. This application requires a low
performance solution with the minimum possible cost as offered by DVD
consumer technology. In response to demand from our major medical imaging
customers such as Siemens Medical and GE Medical, we are designing a very
large DVD library with a maximum capacity of some 2,200 disks. The library
is based on our new G-Series platform and we expect to begin shipments
in early 2003.
Consultancy
Sales
in our optical media consultancy business fell to £3.6m last year from
£5.1m the previous year, mainly as a result of the failure of Toolex International
NV, which left us with a bad debt of £0.6m. Toolex were the leading manufacturer
of CD/DVD production lines and we were half way through a major three
year contract to develop a phase change sputter coating system when they
filed for bankruptcy.
Early
in 2001 C3D Inc became a significant new customer of our consultancy business
when we conducted a feasibility study on their innovative multi-layer
fluorescent disk technology. Both parties envisaged that the initial work
would lead to full scale product development with Plasmon establishing
a pilot production line in Melbourn. In the difficult economic climate
of the past year, C3D failed to raise the required funding and no further
consultancy revenues were realised.
During
the past year we have continued to work closely with Philips Electronics
NV on high resolution mastering using our unique plasma etching technology.
We are developing this technology for both Blu-ray and UDO mastering and
its low noise characteristics appear to offer useful margin in high capacity
optical storage systems.
Magstar
MP Tape
During
the past year sales of Magstar MP libraries to IBM fell 88% as the technology
finally reached end of life. In agreement with IBM we have not transferred
the production lines to Colorado Springs and only limited spares revenue
will be realised in the coming year.
LTO
Tape
After
a disappointingly slow start to our new LTO tape library business, we
finally began to make progress towards the end of the fiscal year. Our
entry into the LTO tape market has been hampered by a lack of software
support for our libraries and our own inexperience in the tape library
market. We also suffered from an incomplete product range that we solved
through the Exabyte autoloader acquisition in September 2001.
During
the past year we have recruited a new team of seasoned tape professionals
who have begun to establish Plasmon's position in the tape library market.
This effort has been helped by our move to the new Denver sales office
that is located in the heart of the tape storage industry. We have also
properly engaged with the leading application software vendors to ensure
that our products are fully compatible and that this is clearly promoted
in their marketing collateral. As a new vendor of tape solutions, this
latter point is critical to help us make inroads against the established
players.
In
the coming year we expect to make further progress in our LTO tape business
and establish a meaningful contribution to our overall revenue and profitability.
We are also in discussions with potential OEM customers for our tape products
that could result in a significant increase in future revenues.
OUTLOOK
2001/2
has been a year of contrasts for Plasmon with excellent progress in technology
development and a successful reorganisation programme being offset by
a disappointing trading performance. While the reorganisation has been
extremely time consuming and costly, it has been completed during a downturn
in our industry and leaves us with greater capability in our manufacturing
and sales and marketing teams going forward.
Our
UDO development programme is proceeding well and we are confident of delivering
a world class storage solution in late 2003. The launch of Blu-ray has
fully endorsed our UDO technology roadmap that is following mainstream
developments in high density optical storage. As the only supplier of
UDO drives, Plasmon is well positioned to take a leading position in high-end
optical archival systems that offers the Group a significant opportunity
for long term profitable growth.
Despite
our markets remaining difficult in the short term, we see considerable
opportunities in the coming year to improve our overall financial performance.
Consolidated
profit and loss account for the year ended 31 March 2002
|
|
Before goodwill
|
Goodwill
|
|
|
|
|
|
|
amortisation and
|
amortisation and
|
Before
|
|
|
|
|
exceptional
|
exceptional
|
Total
|
goodwill
|
Goodwill
|
Total
|
|
|
costs
|
costs (Note 3)
|
2002
|
amortisation
|
amortisation
|
2001
|
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
|
|
|
|
|
|
|
|
|
Turnover
|
61,554
|
-
|
61,554
|
69,052
|
-
|
69,052
|
|
Cost of sales
|
(38,985)
|
-
|
(38,985)
|
(42,742)
|
-
|
(42,742)
|
|
Gross profit
|
22,569
|
-
|
22,569
|
26,310
|
-
|
26,310
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
Existing
|
(18,368)
|
(4,713)
|
(23,081)
|
(20,303)
|
(1,067)
|
(21,370)
|
|
UDO development costs
|
(5,246)
|
|
(5,246)
|
-
|
|
-
|
|
Net operating expenses
|
(23,614)
|
(4,713)
|
(28,327)
|
(20,303)
|
(1,067)
|
(21,370)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit/(loss)
|
|
|
|
|
|
|
|
Existing
|
4,201
|
(4,713)
|
(512)
|
6,007
|
(1,067)
|
4,940
|
|
UDO
|
(5,246)
|
-
|
(5,246)
|
-
|
-
|
-
|
|
Operating (loss)/profit after exceptional
operating costs
|
(1,045)
|
(4,713)
|
(5,758)
|
6,007
|
(1,067)
|
4,940
|
|
|
|
|
|
|
|
|
|
Interest receivable
|
|
|
36
|
|
|
84
|
|
Interest payable
|
|
|
(577)
|
|
|
(819)
|
|
|
|
|
|
|
|
|
|
(Loss)/profit on ordinary activities
before taxation
|
|
|
(6,299)
|
|
|
4,205
|
|
Tax on ordinary activities
|
|
|
542
|
|
|
(637)
|
|
Retained (loss)/profit for the
year
|
|
|
(5,757)
|
|
|
3,568
|
|
|
|
|
|
|
|
|
|
Basic earnings per Ordinary share
(p)
|
|
|
(12.28)
|
|
|
9.77
|
|
Basic earnings per Ordinary
share excluding UDO development
costs, exceptional costs and goodwill amortisation (p)
|
|
|
8.96
|
|
|
12.69
|
|
Diluted earnings per Ordinary
share (p)
|
|
|
(12.25)
|
|
|
9.69
|
Consolidated
balance sheet at 31 March 2002
| |
2002
£'000
|
2001
£'000
|
|
Fixed assets
|
|
|
|
Intangible assets
|
9,209
|
9,601
|
|
Tangible assets
|
24,421
|
20,865
|
| |
33,630
|
30,466
|
| |
|
|
|
Current assets
|
|
|
|
Stocks
|
18,854
|
14,879
|
|
Debtors
|
15,861
|
12,876
|
|
Cash at bank and in hand
|
1,668
|
1,300
|
| |
36,383
|
29,055
|
| |
|
|
|
Creditors: amounts falling
due within one year
|
(21,883)
|
(18,775)
|
|
Net current assets
|
14,500
|
10,280
|
|
Total assets less current liabilities
|
48,130
|
40,746
|
|
Creditors: amounts falling
due after more than one year
|
(5,620)
|
(3,831)
|
|
Provisions for liabilities and
charges
|
(1,353)
|
-
|
|
Net assets
|
41,157
|
36,915
|
| |
|
|
|
Capital and reserves
|
|
|
|
Called-up share capital
|
2,553
|
1,893
|
|
Share premium accounts
|
40,172
|
30,545
|
|
Profit and loss account
|
(1,568)
|
4,477
|
|
Equity shareholders' funds
|
41,157
|
36,915
|
Consolidated
cash flow statement for the year ended 31
March 2002
| |
2002
£'000
|
2001
£'000
|
| |
|
|
|
Net cash (outflow)/inflow from
operating activities
|
(399)
|
6,518
|
| |
|
|
|
Returns on investments and servicing
of finance
|
|
|
|
Interest received
|
41
|
85
|
|
Interest paid
|
(476)
|
(699)
|
|
Interest paid on finance leases
|
(165)
|
(180)
|
|
Net cash outflow from returns
on investments and servicing
of finance
|
(600)
|
(794)
|
|
Taxation
|
|
|
|
UK corporation tax paid
|
(306)
|
-
|
|
Overseas tax paid
|
(195)
|
(99)
|
|
Tax paid
|
(501)
|
(99)
|
|
Capital expenditure
|
|
|
|
Purchase of intangible fixed assets
|
(967)
|
-
|
|
Purchase of tangible fixed assets
|
(7,352)
|
(8,269)
|
|
Proceeds from sale of tangible fixed
assets
|
68
|
61
|
|
Net cash outflow from capital
expenditure
|
(8,251)
|
(8,208)
|
|
Acquisitions
|
|
|
|
Payments to acquire Plasmon OMS
|
-
|
(3,025)
|
|
Payments to acquire LMS Technical
Services
|
-
|
(1,963)
|
|
Payments to acquire Philips LMS
|
-
|
(571)
|
|
Net cash outflow from acquisitions
|
-
|
(5,559)
|
|
Net cash outflow before financing
|
(9,751)
|
(8,142)
|
|
Financing
|
|
|
|
Issue of Ordinary shares
|
10,960
|
8,998
|
|
Expenses on issue of Ordinary shares
|
(673)
|
(318)
|
|
New bank loans
|
1,910
|
2,378
|
|
Payment of principal under bank loans
|
(508)
|
(918)
|
|
Payment of principal under finance
leases
|
(1,324)
|
(1,268)
|
|
Net cash inflow from financing
|
10,365
|
8,872
|
|
Increase in cash
|
614
|
730
|
Reconciliation
of net cash flow to movement in net debt:
| |
2002
£'000
|
2001
£'000
|
|
Increase in cash
|
614
|
730
|
|
Cash inflow from increase in debt
and lease financing
|
(78)
|
(192)
|
|
Changes in net debt resulting
from cash flows
|
536
|
538
|
|
Cash acquired with acquisitions
|
-
|
30
|
|
Leases acquired with acquisitions
|
-
|
(97)
|
|
Inception of finance leases
|
(973)
|
(1,161)
|
|
Foreign exchange differences
|
66
|
(438)
|
|
Movement in net debt in period
|
(371)
|
(1,128)
|
|
Opening net debt
|
(9,526)
|
(8,398)
|
|
Closing net debt
|
(9,897)
|
(9,526)
|
Reconciliation
of operating profit to net cash (outflow)/inflow from operating activities
| |
2002
£'000
|
2001
£'000
|
|
Operating (loss)/profit
|
(5,758)
|
4,940
|
|
Amortisation of intangible fixed
assets
|
1,266
|
1,086
|
|
Depreciation of tangible fixed assets
|
4,577
|
3,694
|
|
Loss on sale of fixed assets
|
32
|
7
|
|
Increase in stocks
|
(4,085)
|
(3,906)
|
|
Increase in trade debtors
|
(34)
|
(274)
|
|
Increase in prepayments and other
debtors
|
(2,527)
|
(663)
|
|
Increase in trade creditors
|
1,417
|
1,730
|
|
(Decrease)/increase in other taxation
and social security
|
(7)
|
22
|
|
Increase in accruals and deferred
income
|
3,557
|
475
|
|
Increase/(decrease) in provisions
for liabilities and charges
|
1,223
|
(10)
|
|
Other non-cash items
|
(60)
|
(583)
|
|
Net cash (outflow)/inflow from
operating activities
|
(399)
|
6,518
|
Analysis
of net debt
|
|
At 1 April
2001
£'000
|
Cash
flow
£'000
|
Inception
of finance
leases
£'000
|
Foreign
exchange
gain/(loss)
£'000
|
At 31 March
2002
£'000
|
|
Cash at bank and in hand
|
1,300
|
370
|
-
|
(2)
|
1,668
|
|
Overdrafts
|
(5,189)
|
244
|
-
|
44
|
(4,901)
|
| |
(3,889)
|
614
|
-
|
42
|
(3,233)
|
|
Debt due after one year
|
(520)
|
257
|
-
|
1
|
(262)
|
|
Debt due within one year
|
(2,158)
|
(1,659)
|
-
|
19
|
(3,798)
|
|
Finance leases
|
(2,959)
|
1,324
|
(973)
|
4
|
(2,604)
|
|
Net debt
|
(9,526)
|
536
|
(973)
|
66
|
(9,897)
|
Notes to
the Financial Information:
- The financial information
contained in this statement does not constitute statutory accounts as
defined in Section 240 of the Companies Act 1985. The information has
been extracted from financial statements approved by the Directors on
29 May 2002 which have received an unqualified auditor's report. The
financial statements will be delivered to the Registrar of Companies
after the Annual General Meeting. The results for 2001 are an extract
from the 2001 financial statements that have been filed with the Registrar
of Companies and on which the auditors gave an unqualified opinion.
- The financial information
has been prepared under the historical cost convention and in accordance
with applicable Accounting Standards using accounting policies which
have been consistently applied. Turnover and operating profit relate
to continuing operations, there being no discontinued operations in
the periods as defined by FRS3.
- Goodwill amortisation
in the year ended 31 March 2002 totalled £1,196,000 (2001: £1,067,000).
The exceptional operating costs in the year ended 31 March 2002 comprise
£2,888,000 of costs associated with the transfer of US library manufacturing
from Minneapolis to Colorado Springs, principally comprising employment
related transition costs and relocation costs and a £629,000 bad debt
charge from the bankruptcy of Toolex International NV.
- Basic earnings
per share have been calculated on the basis of profit on ordinary activities
after tax and 46,899,519 Ordinary Shares (2001: 36,531,094), being the
weighted average number of Ordinary Shares deemed to have been in issue
in the period. Basic earnings per share excluding goodwill amortisation,
UDO development costs and exceptional operating costs have been calculated
on the basis of profit on ordinary activities after tax adjusted for
goodwill amortisation of £1,196,000 (2001: £1,067,000), UDO development
costs of £5,246,000 (2001: £nil) and exceptional operating costs of
£3,517,000 (2001: £nil).
Diluted
earnings per share have been calculated on the basis of profit on ordinary
activities after tax and on 47,002,366 Ordinary Shares (2001: 36,819,948)
being the diluted weighted average number of Ordinary Share deemed to
have been in issue in the period.
- The Directors do
not propose to declare a dividend in respect of the year ended 31 March
2002.
- The Annual Report
will be mailed to shareholders and copies will be available from the
registered office - Plasmon Plc, Whiting Way, Melbourn, Hertfordshire,
SG8 6EN.
|
|