AVON TECHNOLOGIES
PLC
("Avon
Technologies", "Avon" or the "Group")
PRELIMINARY RESULTS FOR THE
YEAR ENDED 30 SEPTEMBER 2024
ACCELERATING
PERFORMANCE
Period ended:
|
30 September
2024
|
30 September
2023
|
Change
|
Change
(constant currency)4
|
Continuing
operations1
|
|
|
|
|
Orders received
|
$364.4m
|
$258.7m
|
40.9%
|
40.1%
|
Closing order book
|
$225.2m
|
$135.8m
|
65.8%
|
64.3%
|
Revenue
|
$275.0m
|
$243.8m
|
12.8%
|
12.2%
|
Adjusted2
EBITDA
|
$43.4m
|
$35.7m
|
21.6%
|
22.9%
|
Adjusted2 operating
profit
|
$31.6m
|
$21.2m
|
49.1%
|
53.4%
|
Adjusted2 profit before
tax
|
$25.3m
|
$14.0m
|
80.7%
|
88.8%
|
Adjusted2 basic
earnings per share
|
69.9c
|
40.3c
|
73.4%
|
80.2%
|
Total dividend per
share
|
23.3c
|
29.6c
|
|
|
Net debt excluding lease
liabilities
|
$43.5m
|
$64.5m
|
(32.6%)
|
|
Statutory
results
|
|
|
|
|
Operating profit/(loss) from
continuing operations3
|
$10.7m
|
$(12.6)m
|
|
|
Profit/(loss) before tax from
continuing operations
|
$2.3m
|
$(20.2)m
|
|
|
Profit/(loss) for the
period
|
$3.0m
|
$(14.4)m
|
|
|
Basic profit/loss per
share
|
10.0c
|
(48.0c)
|
|
|
Net debt
|
$65.4m
|
$85.4m
|
|
|
Strong financial performance
o Significant growth in revenue, operating margin, ROIC and
free cash flow
o Leverage now below 1x
Continuous Improvement ("CI") delivering
o All
factories now implementing CI programmes
o Significant operational KPI improvements
§ 21%
productivity improvement5 vs FY23
§ 54%
reduction in scrap5 across all factories vs
FY23
§ Group
inventory turns5 increased 7% to 3.1x (FY23:
2.9x)
Transformation getting bolder
o Consolidation of helmet manufacturing sites on
track
o Additional CI opportunities with strong payback potential
identified
o Transformation operational expenditure expected to be
self-funded through CI improvements
Orderbook and pipeline expanding
o Record
order book of $225m gives confidence for FY25 and
beyond:
§ Up to
£38m UK MOD General Service Respirator and filter contract
win
§ New
respirator contract win with Australian Defence Force
§ US DOD
delivery orders totalling $34m for ACH (Advanced Combat Helmet) GEN
II
§ $42m
Next Generation Integrated Head Protection System (NG IHPS)
delivery orders from US Army
§ New
Zealand and German Navy rebreather orders
o 3 new
'Programs of Record' with US DOD for Hood Mask Interface
development programme
Faster progress towards medium-term goals
o Expect
continued growth and consistent returns in FY25 as we implement our
footprint and manufacturing optimisation programmes
o Potential to reach medium-term operating margin and ROIC
target ranges in FY26 (previously FY27)
o Confidence in delivering further sustained growth and
improved returns over the long term
Jos Sclater, Chief Executive Officer,
commented:
"It is now 18 months since we
launched the STAR strategy and we are making good
progress. This is demonstrated by our much stronger financial
performance, improving operating metrics and a fast-growing order
book.
I am however most excited by the
ability of the organisation to change and translate strategy into
action. We have built a culture where improving processes is
becoming the Avon way of life, we have much more capable people and
the pace of change is accelerating.
As a result of the progress made
during the year, we see the potential to reach our medium-term
operating margin and ROIC guidance target ranges a year early, in
2026. We also expect the transformation programme to be largely
complete by then, with an accompanying significant decrease in
transformation cash costs providing the platform for a broader
capital allocation strategy."
For further enquiries, please contact:
Avon Technologies plc
Jos Sclater, Chief Executive
Officer
+44 1225 896 848
Rich Cashin, Chief Financial
Officer
Gabriella Colley, Corporate
Affairs
Director
+44 7891 206 239
Sodali & Co
Pete Lambie
avontechnologies@sodali.com
James
White
+44 7855 432 699
Analyst and investor webcast
Jos Sclater, Chief Executive
Officer, and Rich Cashin, Chief Financial Officer, will host a
presentation for analysts and investors at 9.00am this morning, at
Sodali & Co, 13th Floor, 122 Leadenhall St, City of
London, EC3V 4AB. The presentation will also be broadcast live
at: https://brrmedia.news/AVON_FY_24
To attend in person please
contact: avontechnologies@sodali.com avontechnologies@sodali.com
Notes:
1 At 30 September 2023 Armour operations were fully
closed. Armour was therefore classified as a discontinued operation
in the prior period.
2 The Directors believe that adjusted measures provide a useful
comparison of business trends and performance. Adjusted results
exclude exceptional items and discontinued operations. The term
adjusted is not defined under IFRS and may not be comparable with
similarly titled measures used by other companies.
3 Reported operating profit includes $6.2m amortisation of
acquired intangibles, transformational costs of $13.0m, and $1.7m
impairment of non-current assets. See Adjusted Performance Measures
section for full breakdown of adjustments and
comparatives.
4 Constant currency measures are provided in the adjusted
performance measures section.
5 Productivity improvement is measured as revenue / direct
headcount, scrap is measured as scrap value / revenue and inventory
turns is measured as cost of sales / inventory. Full calculations
are provided in the Adjusted Performance Measures
section.
About Avon Technologies plc:
Avon Technologies plc make
products that are trusted to protect the world's militaries and
first responders.
Our dedicated teams achieve this
by developing mission-critical solutions that enhance our
customers' performance, efficiency and capability, whilst providing
ever-increasing levels of protection.
With a portfolio that includes
respiratory and head protection systems, we are renowned for our
innovative thinking and our steadfast approach to manufacturing
unrivalled products.
For further information, please
visit our website www.avon-technologiesplc.com
Legal Entity Identifier:
213800JM1AN62REBWA71
CEO REVIEW
FINANCIAL SUMMARY
We closed the year with a record
$225.2m order book, a 64.3% increase vs last year, reflecting the
benefits of our new operating structure, strategy and excellent
demand for Avon Protection and Team Wendy's market-leading
products. This strong order intake was predominantly driven by
growth in Team Wendy's Next Generation Integrated Head Protection
System (NG IHPS) and second generation Advanced Combat Helmet (ACH
GEN II) orders from the US DOD and accessory sales. We also saw the
order book at Avon Protection double this year (up 101.1%) with UK
GSR MOD orders, US DOD M50 and accessory orders, FM54 order from
Australia and demand from Germany and New Zealand for rebreathers.
In addition, we continue to see excellent visibility of orders from
our recurring and aftermarket revenue base.
The current geopolitical situation
continues to support demand for both masks and
helmets. We are seeing evidence of
higher numbers of on-the-ground personnel, higher personal
equipment specifications and a rise in perceived threat levels
including chemical, biological, radiological and nuclear (CBRN)
attacks, along with continued equipment modernisation programmes,
all driving budget requests within NATO countries. In the US first
responder market, the prevalence of both guns and drugs supports
demand for ballistic helmets and respiratory protection.
We are also seeing West Coast police forces
re-capitalising in preparation for the FIFA World Cup and the
Olympics.
Group revenue, at constant
currency, grew 12.2% to $275.0m (FY23: $243.8m). This was driven by
a 48.9% increase in Team Wendy, partially offset by the expected
7.2% decline in Avon Protection due to timing of filter orders from
the US DOD.
Adjusted operating profit
increased by 53.4% at constant currency, resulting in operating
profit margin increasing to 11.5% vs 8.7% last year. Avon
Protection experienced a slight decline in operating margin to
18.3% (FY23: 18.7%) with the significant manufacturing efficiency
improvements made within the year, positive product sales mix and a
more disciplined approach to pricing offset by lower revenue. Team
Wendy delivered an increase in operating margin to 3.9%, reflecting
improved operating leverage as the division grows, which is
pleasing to see ahead of the consolidation of our facilities in the
US in 2025.
Adjusted basic EPS increased by
80.2% at constant currency, reflecting the growth in operating
profit and a reduction in finance charges due to lower net debt
through the period. Adjusted earnings also benefited
approximately 4 cents per share
from a lower than forecast effective tax rate
driven by one-off items which are not expected to recur in
2025.
We delivered a year of very strong
cash generation with cash flows from operations of $63.7m (FY23:
$3.4m), mainly due to improved receivables and an increase in
average working capital turns to 4.52x (FY23: 3.71x). We ended the
year with a significant decrease in our bank leverage ratio to 0.91
times net debt leverage (FY23: 1.94 times).
Return on invested capital
increased to 13.7% (2023: 8.7%), reflecting higher operating profit
and the reduction in working capital.
OPERATIONAL SUMMARY - EXECUTING OUR STAR
STRATEGY
Our STAR strategy was launched in
2023 and set out the strategic priorities required to achieve our
medium-term goals of at least 5% revenue CAGR, adjusted operating
profit margins of 14-16%, ROIC of more than 17% and cash conversion
of 80-100%. As a result of progress made during the year, we now
see the potential to reach our operating margin and ROIC target
ranges a year early, in 2026. We are increasingly confident
in the benefits and payback of our transformation and continuous
improvement programmes.
As a reminder, our STAR Strategy
comprises four focus areas:
1. STRENGTHEN THROUGH
CONTINUOUS IMPROVEMENT to always
deliver quality products on time while using capital efficiently
and improving productivity.
2. TRANSFORM the cost base to increase
margins through a programmatic approach to
transformation
3. ADVANCE organically by growing the core
and scaling up emerging opportunities
4. REVOLUTIONISE by developing the next
generation of products to drive long-term growth
1.
Strengthen through Continuous Improvement
Now we've
fixed the foundations of the business, we're evolving our
'Strengthen' pillar to become 'Strengthen through Continuous
Improvement', reflecting the value we see in continuous improvement
and a desire to see it as a central part of our
strategy.
We believe that CI
will:
·
increase employee happiness and
motivation;
·
free up cash to invest into the business, funding
our transformation programmes and R&D;
·
improve productivity, which generates wealth;
and
·
help grow the business by enabling us to reliably
deliver quality products with short lead times.
How are we doing it?
On the shopfloor we aim to
dramatically improve our production processes to:
·
achieve one piece flow;
·
make product to customer demand ("takt
time");
·
connect our customers to the shop floor through a
pull system; and
·
establish standard work to remove waste from the
processes and sustain gains.
Off the shopfloor we aim to:
·
remove waste in the product development process;
and
·
identify waste in the office-based processes and
remove it through Kaizen.
Progress so far:
All our sites have a long history of
batch manufacturing and our previous structure on our manufacturing
floors was based around equipment type. We needed to break up these
functional silos and move to a structure based around value-adding
activities. We have now changed most of our DOD helmet lines,
commercial helmet lines and mask manufacturing lines from
traditional batch manufacturing to flow, improving inventory turns,
quality, lead times and productivity.
We have reorganised every major
factory into value streams and every line now has visible metrics
showing progress by the hour to reduce inefficiencies, cut down on
waste and ensure each step adds value. We now also have digital
data on our most important lines showing productivity, scrap and
rework real time.
We have recently developed a new
process called the "Plant Preparation Process" that we are using to
transform three of our facilities. This process creates the
plan for the whole plant, which is then implemented through
Kaizen. We carried out over 350 Kaizen activities last year.
By involving everyone from operators to senior leaders, we're
making sure these improvements are sustainable and benefit the
entire operation.
Operational KPIs improving:
· Safety
- Making our workplace a safer
place to work, measured as our lost time
incident rate
· Quality
- Reducing scrap and rework
and further improving customer confidence
· Delivery
- Radically reducing lead
times and improving on-time delivery
· Inventory - Growing
while freeing up significant cash from inventory
· Productivity
- Reducing costs and
increasing capacity for further growth by improving
efficiency
We set targets of a 25% productivity
increase, a 60% scrap reduction and inventory turns of more than 5
in the medium-term. We have made such good progress that we have
stretched our productivity and scrap targets from where they were
at the Capital Markets Day in February 2024 to a 35% productivity
increase and a >60% scrap reduction.
Versus FY23, at a Group
level:
·
productivity has improved by 21%;
·
scrap has reduced by 54%; and
·
inventory turns have improved by 7%.
This is pleasing progress but we
still have a significant number of improvement projects in the
pipeline, including training the new employees hired in Cleveland ahead of full rate production and solving
some material-related scrap issues in the first batch of ACH made
in Cleveland, which will significantly
reduce scrap rates at that facility.
The improvement in inventory turns
has freed up $19m of cash since the middle of 2023. We now
believe that this inventory release will largely generate enough
cash to pay for the transformation project's total operational
expenditure.
2.
Transform
Our transformation projects remain
focused on reducing costs to improve margins and free up resources
to invest into growth. Our existing transformation
programmes remain on track with a total investment in FY24 of
$13.0m (FY23: $2.9m) and $1.7m of capital expenditure.
Workstream
|
Goals
|
Progress in 2024
|
Footprint optimisation
|
50% improvement in revenue/sq
ft
10ppts improvement in Team Wendy
gross margin
|
Our largest transformation project
is the consolidation of our helmet manufacturing sites which
includes:
·
moving IHPS moulding to Salem and IHPS finishing
to Cleveland and closing Irvine, while also improving immature
processes in parallel;
·
increasing production of ACH from 0 to a run rate
of over 60,000 helmets a year;
·
stabilising and shortening lead times on the
commercial helmets, particularly EPIC and EXFIL; and
·
moving both Salem and Cleveland from batch to
flow and from end of line testing to in line testing, significantly
reducing WIP and improving productivity at the same
time.
This project remains on track and
we are making good progress in obtaining approval from the US DOD
to finish the IHPS helmet and make the ACH GEN II in
Cleveland. We still expect to close the
plant by the middle of the 2025 calendar year and
we expect to start seeing the financial benefit
of this programme in FY26.
With a goal to improve
productivity and reduce inventory and footprint, our UK site
has also started a transformation to move from batch to flow
manufacturing which is progressing rapidly. Since the beginning of
2024 we have already reduced our footprint by over 25% through
Kaizen activities which have started to flow each production
line.
|
Operational excellence (plant
transformations)
|
35% productivity
improvement
>60% scrap
improvement
Inventory turns >5
|
We are now part way through major
plant transformations at three factories: Cleveland, Salem and our
UK site.
All our manufacturing sites have
moved to a value stream model, where Value Stream Managers are
responsible for product families and delivering against our
operational targets. We have now appointed the Value Stream
Managers and are embedding the new structure and
culture.
We have moved all our DOD helmet
lines, commercial helmet lines and mask manufacturing from
traditional batch manufacturing to flow, improving inventory turns,
quality, lead times and productivity. We have ambitious plans
to flow more lines this year, including our rebreather line and the
new MITR line.
We are also investing in new
technology to make manufacturing more efficient and improve quality
and reliability in our Cleveland site. This includes better
moulding, tooling, kitting and painting equipment. This investment
will not only improve consistency but also support our strategic
objective to deliver the higher production output needed as we ramp
up production in the coming 12 months.
|
Functional excellence
|
Roll-out of SBU
functions
|
Finance excellence - The
restructure of this function is now complete, generating savings of
c.$1m p.a. We are also currently planning the removal of SAP from
our Salem plant, which could save over $1m a year.
HR excellence - New dedicated
HR teams are now in place at SBU level and a Global HR Director has
been appointed to lead the restructure of this function, set
strategic direction and support our move to a continuous
improvement culture.
Programme management - Over
100 employees have now been trained on our newly created programme
management approach and process. We have appointed programme
leaders to drive our US footprint optimisation project, who will
also lead other programmes of significance including the new
product introduction process as the footprint optimisation project
completes in FY26. We have, however, won a
lot of DOD Programs of Record and have two new helmets to design
and ramp up in Team Wendy, so will need even more to strengthen our
programme management capability.
Sales excellence - During
2025 we have more to do to strengthen both the processes and
organisation of our sales teams, although we have now established
an operating model for our North American commercial sales team and
international sales team.
|
Commercial optimisation
|
Complete screening of product
portfolio, identifying potential improvements
|
We have reviewed the product
portfolio and have addressed pricing opportunities where
appropriate. Work has begun to improve the pipeline management with
our US and International sales teams and understanding of how we
can partner with customers to better predict orders and delivery
expectations.
We have also standardised common
bid and programme management processes and rolled-out professional
sales and negotiation training in Team Wendy, and are focused on
building out our sales team to focus more on delivering
international and new market growth in both SBUs.
We continue to strengthen our
e-commerce platform. We have also taken a more market-based
approach to pricing, which contributed to the 370 basis point
improvement in gross margin year on year.
|
We have several additional
opportunities currently in the appraisal and planning stages of our
transformation funnel and anticipate that FY25 transformation spend
will be at similar levels to FY24. Transformation costs are still
expected to fall sharply in 2026 as the programmes end. The
expected payback on our portfolio of projects and progress achieved
to date means that we have the potential to realise our medium-term
operating margin and ROIC goals a year earlier than originally
expected.
3.
Advance
Our Advance pillar is about
delivering innovative products in the short and medium term,
driving increased sales, orders and
pipeline.
Avon Protection
We have strong demand for masks
from NATO countries and excellent demand for both rebreathers and
supplied air products.
During the year we won several
strategic contracts within Avon Protection:
·
UK MOD - £38m four-year contract for General
Service Respirator;
·
A seven-year Swedish police C50
contract;
·
One-year extension to the M53A1 US DOD
contract
·
A five-year DRSKO contract for Self-Contained
Breathing Apparatus;
·
FM54 contract win with Australian Defence Force;
and
·
Rebreather contracts in Germany and New
Zealand.
We saw winning the GSR contract as
important to defending our commanding position as the respirator
provider of choice across NATO and the Five Eyes, so we were
pleased to win this long-term contract with the
MOD.
Our position as the market leader
in CBRN protection was further strengthened by winning the contract
to supply the Australian Defence Force. This is a three-year
deployment contract with follow-on replenishment. We now
supply the Australian military with both masks and helmets and see
this win against a long-established incumbent as cementing our
position as the mask supplier of choice to the Five
Eyes.
As mentioned at the half-year,
demand for masks from the DOD has picked up slightly. We have
strengthened our relationship with our DOD programme office during
the year and continue to work on improving forecast
demand.
Our rebreather continues to be the
system of choice across NATO. We have further rebreather
opportunities in the pipeline and remain of the view that we have a
technological advantage over our competitors which improves diver
safety and mission effectiveness. The US Navy cancelled its
procurement for rebreathers but we have good current demand and
still see considerable opportunity with both US Special Forces and
the US Navy. We are working with both and believe we are well
positioned for any future prospects.
We are planning to launch the
MITR-M1 Half Mask this financial year with a groundbreaking goggle
set and adaptable helmet integration clips to be released by the
end of 2025. We are also starting to get some traction in
chemically resistant suits and earlier this year we introduced the
EXOSKIN-S1 suit, offering advanced protection against chemical
warfare agents for up to 24 hours. We have made our first
sales of EXOSKIN; whilst modest, they demonstrate the customer need
for the integrated CBRN protection packages that we can now
offer.
Team Wendy
During the year we announced two
DOD orders for the ACH GEN II of $19.5m and $14.2m and orders for
NG IHPS totalling $42m. We have now successfully delivered seven
lots of ACH GEN II to the DOD and continue at run rate on our NG
IHPS with no lot failures. Our focus now is on meeting ACH GEN II
customer demand for 2025 of over 50,000 helmets per year. We are
also making good progress on our discussions with the DOD to extend
our NG IHPS programme into sustainment post-2028 and an extension
has been indicated for the ACH GEN II helmet programme.
We have continued our strong
partnership with the US Navy supplying our EXFIL LTP bump helmets
to US Naval Air Systems Command with a $6.7m order this year. Our
EPIC helmet, ideal for first responders, has also been popular with
US police forces, but sales in 2024 were hindered by long lead
times caused by raw material shortages. We are making progress
with our suppliers to solve this issue.
In pads, we had good success with
the DOD, which has chosen our Cloudline pad system as an accessory
to the NG IHPS helmet.
We plan to increase US commercial
sales by offering faster lead times and expanding our growing EPIC
customer base, launch a new rifle rated helmet to meet customers'
needs in the US commercial and international markets, refresh our
EXFIL range and develop a new bump helmet.
4.
Revolutionise
Revolutionise is about driving
long term growth by using our powerful customer relationships to
increase co-funding and develop innovative products for the
future. We are continuing to invest in long-term research and
development (R&D) with $11.4m invested in R&D (FY2023:
$10.2m).
We made further progress on
several DOD development programmes and are expanding our portfolio
of co-funded new product programmes, these include:
·
three new DOD development programmes for a new
Hood Mask Interface programme;
·
DOD funded programmes to deliver next generation
filters that enhance user protection;
·
development of a new diving mask with funding
from DSTL;
·
expansion of helmet performance capabilities and
pad systems while minimising weight and maximising protection;
and
·
integration of head and respiratory protection,
which we are currently seeking funding for.
Risks and opportunities
We aim to reduce our risks through
excellent programme management and improved people capability but
the current main risks, as we see them, are:
1. The ramp-up of the
IHPS programme and the ramp-up of ACH and EPIC following the
closure of Irvine will be challenging. We will need to work
hard to control scrap and rework and to ensure we have the raw
materials we need.
2. Recruiting and
retaining good operators remains a challenge, though we are making
progress here.
3. We do not currently
have an order for filters from the DOD. We remain hopeful
that this will come, but for now DOD filter demand is very
low.
4. We have recently
seen increases in US healthcare costs and Employer National
Insurance contributions in the UK. These are real costs for
us and will impact margins if we cannot offset them through our CI
initiatives.
There are, however, several additional opportunities which
are not currently factored into our medium-term strategic plan,
which include:
1. accelerated
international growth, particularly in commercial
markets;
2. increased DOD
demand in both SBUs; and
3. additional
unplanned cost reductions and operational efficiencies through
continuous improvement.
Summary and outlook
We have made excellent progress
creating a high-quality growing business and this year
demonstrated:
·
We have developed a recipe for success that is
driving growth, margin, cash generation and ROIC.
·
Our transformation programme remains on schedule,
and the progress made to date can already be seen in our strategic
and financial KPIs.
·
We have a record closing order book which gives
us excellent visibility.
·
We have a stable recurring revenue base, which
will grow further as we deploy rebreathers, masks into Australia
and helmets into the US police and SWAT teams.
·
Our leading technology and long-term contracts
provide us with a strong competitive moat which we continue to
believe will support strong margins and returns on
capital.
We therefore remain confident that
Avon is well positioned to deliver exceptional shareholder
value:
·
Our focus on CI is already delivering results,
with the total cash costs of transformation operational expenditure
now expected to be covered through lower working
capital.
·
Further transformation activities are in the
planning and execution stage, driving acceleration of operational
and financial returns.
We expect continued growth in
FY25, alongside consistent returns as we implement the key actions
in footprint and manufacturing optimisation programmes.
These factors give us increased
confidence and we now see the potential to reach our medium-term
operating profit margin and ROIC targets in 2026, a year earlier
than expected. These would be delivered against a backdrop of
revenue growth exceeding 5% per annum and continued strong cash
generation.
FINANCIAL REVIEW
It has been a strong year for us
with order intake up more than 40% compared to 2023, and a record
closing order book of $225.2m, an increase of over
64%. Revenue increased by
12.2% on a constant currency basis to $275.0m (2023: $243.8m) with
a full-year run-rate of NG IHPS helmets and initial deliveries
against the ACH GEN II contract. Adjusted operating profit
increased by 53.4% on a constant currency basis to $31.6m (2023:
$21.2m), with the operational gearing effects of increased revenue
within Team Wendy more than offsetting a small decline in Avon
Protection. Adjusted operating profit margin improved to 11.5%
(2023: 8.7%).
|
30 September
2024
|
30
September
2023
|
Change
|
Change
(constant currency)4
|
Continuing
operations1
|
|
|
|
|
Orders received
|
$364.4m
|
$258.7m
|
40.9%
|
40.1%
|
Closing order book
|
$225.2m
|
$135.8m
|
65.8%
|
64.3%
|
Revenue
|
$275.0m
|
$243.8m
|
12.8%
|
12.2%
|
Adjusted2 operating
profit
|
$31.6m
|
$21.2m
|
49.1%
|
53.4%
|
Adjusted2 operating
profit margin
|
11.5%
|
8.7%
|
280bps
|
310bps
|
Adjusted2 net finance
costs
|
$(6.3)m
|
$(7.2)m
|
(12.5%)
|
(12.5%)
|
Adjusted2 profit before
tax
|
$25.3m
|
$14.0m
|
80.7%
|
88.8%
|
Adjusted2
taxation
|
$(4.4)m
|
$(1.9)m
|
|
|
Adjusted2 profit after
tax
|
$20.9m
|
$12.1m
|
|
|
Adjusted2 basic earnings
per share
|
69.9c
|
40.3c
|
73.4%
|
80.2%
|
Total dividend per share
|
23.3c
|
29.6c
|
21.3%
|
|
Net debt excluding lease
liabilities
|
$43.5m
|
$64.5m
|
(32.6%)
|
|
Cash conversion
|
157.8%
|
7.0%
|
|
|
Return on invested
capital2
|
13.7%
|
8.7%
|
|
|
|
|
|
|
|
Statutory results
|
|
|
|
|
Operating profit/(loss) from
continuing operations3
|
$10.7m
|
$(12.6)m
|
|
|
Net finance costs
|
$(8.4)m
|
$(7.6)m
|
|
|
Profit/(loss) before tax from
continuing operations
|
$2.3m
|
$(20.2)m
|
|
|
Taxation
|
$0.7m
|
$3.8m
|
|
|
Profit/(loss) after tax from
continuing operations
|
$3.0m
|
$(16.4)m
|
|
|
Profit from discontinued
operations1
|
-
|
$2.0m
|
|
|
Profit/(loss) for the
period
|
$3.0m
|
$(14.4)m
|
|
|
Basic profit/(loss) per
share
|
10.0c
|
(48.0c)
|
|
|
Net debt
|
$65.4m
|
$85.4m
|
|
|
1 At 30 September 2023 Armour
operations were fully closed. Armour was therefore classified as a
discontinued operation in the prior period.
2 The Directors believe that
adjusted measures provide a useful comparison of business trends
and performance. Adjusted results exclude exceptional items and
discontinued operations. The term adjusted is not defined under
IFRS and may not be comparable with similarly titled measures used
by other companies.
3 Reported operating profit
includes $6.2m amortisation of acquired intangibles,
transformational costs of $13.0m, and a $1.7m impairment of
non-current assets. See the Adjusted Performance Measures section
for a full breakdown of adjustments and comparatives.
4 Constant currency measures are
provided in the Adjusted Performance Measures section.
Order intake for the Group of
$364.4m (2023: $258.7m) was up 40.9% (40.1% constant currency),
with strong growth in both businesses. Avon Protection order intake
was up 37.3% with strong wins for our underwater rebreather, an
increase in international orders, and higher US DOD orders
following a weak prior year comparator. Team Wendy order intake was
up 44.6%, with continued orders under our two primary US DOD
contracts including $42m of NG IHPS orders and $34m against the ACH
GEN II contract, combined with strong order intake for the
associated pad systems.
The closing order book of $225.2m
reflects an increase of 65.8% (64.3% constant currency) over the
prior year. Team Wendy closed the year with $153.2m in the order
book, an increase of 53.2%, which includes $58m of orders for NG
IHPS and $58m for ACH GEN II. The Avon Protection closing order
book of $72.0m reflects an increase of 101.1%, including $15m of
rebreather orders.
Revenue for the Group totalled
$275.0m, an increase of 12.8% (12.2% constant currency) compared to
the prior year of $243.8m.
Avon Protection revenue totalled
$145.6m, a decline of 7.2% compared to $156.9m in 2023. Sales to
the US DOD saw a decline of 41.0%, predominantly driven by two
years' worth of M61 filter demand being delivered in 2023. This was
paired with a reduction in accessories and powered air revenue,
partially offset with an increase in mask sales. Commercial
Americas revenue grew by 34.1%, with an increase in mask and
supplied air sales, whilst UK & International revenue increased
by 9.8%, primarily from growth in sales of our rebreathers and CBRN
boots and gloves.
Team Wendy revenue totalled
$129.4m, an increase of 48.9% over the prior year of $86.9m. US DOD
revenue grew by 95.5%, with a full run-rate of NG IHPS deliveries
from the start of the year, and the commencement of deliveries
under the ACH GEN II contract. Commercial Americas revenue grew by
11.9% with strong sales of the EPIC helmet range, which was
partially offset by a 7.5% decline in UK & International
revenue.
Adjusted operating profit was
$31.6m (2023: $21.2m). Revenue growth contributed $6.3m additional
adjusted operating profit in the year, with a $10.9m improvement in
Team Wendy partially offset by a $4.6m reduction in Avon Protection
reflecting the 7.2% decline in revenue. Operational gearing within
Team Wendy resulted in a further $6.4m improvement, while scrap was
$4.1m lower as maturity of Next Generation IHPS production
progressed. The right-sizing activities within Avon
Protection at the beginning of the year resulted in a further $4.9m
improvement. These were then partially offset by increased
discretionary compensation payments of $7.0m following achievement
of financial and operational targets at a group and SBU level, and
lower capitalised R&D represented a further headwind of $3.9m.
The overall increase in profitability resulted in an adjusted
operating profit margin of 11.5% (2023: 8.7%), up 280bps (310bps
constant currency).
Statutory operating profit from
continuing operations of $10.7m (2023: loss of $12.6m) reflected
exceptional items in the period which are summarised
below.
The Adjusted Performance Measures
section contains a full breakdown and explanation of
adjustments.
Statutory operating profit/(loss)
|
FY24
$m
10.7
|
FY23
$m
(12.6)
|
Amortisation of acquired
intangibles
|
6.2
|
6.3
|
Impairment of goodwill and other
non-current assets
|
1.7
|
24.6
|
Transformational, restructuring and
transition costs
|
10.8
|
2.9
|
Acceleration of depreciation and
amortisation - transformational
|
2.2
|
-
|
Adjusted operating profit
|
31.6
|
21.2
|
Adjusted net finance costs
decreased to $6.3m (2023: $7.2m) mainly due to lower average net
debt through the period.
After an adjusted tax charge of
$4.4m (2023: $1.9m), the Group recorded an adjusted profit for the
period after tax of $20.9m (2023: $12.1m).
Adjusted basic earnings per share
increased to 69.9c (2023: 40.3c), reflecting the growth in operating profit and a reduction in
finance charges due to lower net debt through the period. Adjusted
earnings also benefited from a lower than forecast effective tax
rate driven by one-off items which are not expected to recur in
2025. These one-off tax items increased
adjusted basic earnings per share by approximately 4 cents per
share.
Return on invested capital
increased to 13.7% (2023: 8.7%), reflecting higher adjusted
operating profit and lower invested capital.
Statutory net finance costs of
$8.4m (2023: $7.6m) include $2.1m (2023: $0.4m) net interest
expense on the UK defined benefit pension scheme
liability.
Statutory profit before tax from
continuing operations was $2.3m (2023: loss of $20.2m) and, after a
tax credit of $0.7m (2023: credit of $3.8m), the profit for the
period from continuing operations was $3.0m (2023: loss of
$16.4m).
Transformation costs
|
FY24
$m
|
Footprint optimisation
1
|
10.4
|
Operational excellence
|
1.3
|
Commercial optimisation
|
0.0
|
Functional excellence
|
1.0
|
Programme management
excellence
|
0.3
|
Total transformation costs
|
13.0
|
1 Including $2.2m for acceleration of depreciation and
amortisation charges related to legacy ERP systems and assets held
in Irvine, California.
Spend within our transformation
initiatives has been ahead of our originally communicated
expectations, with an acceleration of investment relating to
footprint optimisation following the site consolidation plans
announced earlier in the year. Estimates for total investment
related to the projects identified last year remain unchanged, and
as a result we expect transformation costs in FY25 to be at a
similar level to FY24.
Segmental performance
|
FY24
|
FY23
|
$m
|
Avon
Protection
|
Team Wendy
|
Total
|
Avon
Protection
|
Team
Wendy
|
Total
|
Orders received
|
181.8
|
182.6
|
364.4
|
132.4
|
126.3
|
258.7
|
Closing order book
|
72.0
|
153.2
|
225.2
|
35.8
|
100.0
|
135.8
|
Revenue
|
145.6
|
129.4
|
275.0
|
156.9
|
86.9
|
243.8
|
Adjusted operating
profit
|
26.6
|
5.0
|
31.6
|
29.3
|
(8.1)
|
21.2
|
Adjusted operating profit
margin
|
18.3%
|
3.9%
|
11.5%
|
18.7%
|
(9.3%)
|
8.7%
|
A 7.2% decline in revenue within
the Avon Protection business resulted in a reduction in operating
profit to $26.6m (2023: $29.3m), although margin decline was
limited to only 40bps to 18.3% (2023: 18.7%) reflecting significant
cost reduction activities undertaken at the start of the
year.
Team Wendy profitability moved
meaningfully forward this year, turning positive for the first time
with an operating profit margin of 3.9%, compared to a loss of 9.3%
in FY23. This was largely driven by the near 50% increase in
revenue, and we are also starting to see the early benefits of our
continuous improvement and operational efficiency initiatives. We
continue to expect margins in the Team Wendy business to reach the
target levels we have set, much of the improvement for which will
come from the consolidation of our Irvine, California, facility
into our other Team Wendy sites, which was announced earlier in the
year.
Research and development expenditure
Total investment in research and
development (capitalised and expensed) was $11.4m (2023: $10.2m),
in line with the prior period as a percentage of revenue. Excluding
amortisation and impairment, we have seen an increase in costs
expensed to the P&L and lower levels of capitalisation
following completion of NG IHPS and ACH GEN II helmet
development.
|
FY24
$m
|
FY23
$m
|
Total expenditure
|
11.4
|
10.2
|
Less customer funded
|
(1.6)
|
(1.2)
|
Group expenditure
|
9.8
|
9.0
|
Capitalised
|
-
|
(3.1)
|
Income statement impact
|
9.8
|
5.9
|
Amortisation and impairment of
development expenditure
|
4.3
|
4.3
|
Total income statement
impact
|
14.1
|
10.2
|
Revenue
|
275.0
|
243.8
|
R&D spend as a % of
revenue
|
4.1%
|
4.2%
|
Avon Protection expenditure has
primarily focused on completing the development of the Modular
Integrated Tactical Respirator (MITR), whilst Team Wendy
expenditure has been focused on development of RifleTech, a new
ballistic helmet model. Spend on these projects has been expensed
following assessment of technical progress and evidence for
commercial viability.
Net debt and cash flow
|
FY24
$m
|
FY23
$m
|
Adjusted continuing EBITDA
|
43.4
|
35.7
|
Share-based payments and defined
benefit pension scheme costs
|
4.4
|
1.7
|
Working capital
|
20.7
|
(34.9)
|
Cash flows from continuing operations before exceptional
items
|
68.5
|
2.5
|
Transformational, restructuring and
transition costs paid
|
(9.7)
|
(2.3)
|
Cash flows from continuing operations
|
58.8
|
0.2
|
Cash flows from discontinued operations
|
4.9
|
3.2
|
Cash flow from operations
|
63.7
|
3.4
|
Payments to pension plan
|
(9.1)
|
-
|
Net finance costs
|
(6.7)
|
(6.6)
|
Net repayment of leases
|
(3.3)
|
(3.0)
|
Tax (paid)/received
|
(0.7)
|
3.7
|
Capital expenditure
|
(11.2)
|
(11.0)
|
Discontinued operation disposals,
investing and financing cash flows
|
-
|
6.6
|
Purchase of own shares - Long Term
Incentive Plan
|
(5.0)
|
-
|
Dividends to
shareholders
|
(6.8)
|
(13.4)
|
Foreign exchange on cash
|
0.1
|
-
|
Change in net debt
|
21.0
|
(20.3)
|
|
|
|
Opening net debt, excluding lease
liabilities
|
(64.5)
|
(44.2)
|
Closing net debt, excluding lease
liabilities
|
(43.5)
|
(64.5)
|
Cash flows from continuing
operations before exceptional items were $68.5m (2023: $2.5m) with
the movement principally due to working capital inflows of $20.7m,
compared to outflows of $34.9m in the prior year. Working capital
inflows were driven by a $17.2m decrease in receivables due to
sales phasing (2023: $26.2m increase in receivables).
Dividends were $6.8m (2023:
$13.4m), with the change reflecting the rebased level of
distribution under our capital allocation policy.
Our first priorities remain organic investment
into R&D and transformation followed by a progressive dividend
targeting between 2.5x and 3x EPS cover through the cycle. We have amended our policy this year in light of the
significant reduction in net debt in FY24, such that excess cash
will be deployed in an EPS enhancing way, either through M&A or
alternative shareholder returns.
The purchase of own shares to
satisfy future exercises of options granted to employees under the
Long Term Incentive Plan was $5.0m (2023: $nil), hedging potential
cash costs.
Net debt was $65.4m (2023:
$85.4m), which includes lease liabilities of $21.9m (2023: $20.9m).
Excluding lease liabilities, net debt was $43.5m (2023:
$64.5m).
Defined benefit pension scheme
The Group operated a contributory
defined benefits plan to provide pension and death benefits for the
employees of Avon Technologies plc and its Group undertakings in
the UK employed prior to 31 January 2003. The plan was closed to
future accrual of benefit on 1 October 2009 and has a weighted
average maturity of approximately eleven years. The net pension
liability for the scheme amounted to $17.2m as at 30 September 2024
(2023: $40.2m). The decrease was mainly due to deficit
contributions of $9.1m, and a $13.4m favourable actuarial gain
reflecting a change in accounting estimate to the use of detailed
member-by-member calculations. The gain is included within 2024
actuarial experience adjustments.
In accordance with the deficit
recovery plan agreed following the 31 March 2022 actuarial
valuation, the Group will make payments in FY25 of £4.3m, FY26 of
£4.7m and FY27 of £5.1m in respect of deficit recovery and scheme
expenses.
Foreign exchange risk management
The Group is exposed to
translational foreign exchange risk arising when the results of
sterling denominated companies are consolidated into the Group's
presentational currency, US dollars. The Group's policy is not to
hedge translational foreign exchange risk. Due to the translational
effect, a 1 cent increase in the value of the US dollar against
sterling would have decreased revenue by approximately $0.2m and
increased operating profit by approximately $0.2m for
FY24.
Financing and interest rate risk management
On 14 May 2024, the Group signed a
new $137m RCF, together with a $50m accordion replacing the
previous facility. The new RCF was agreed with a syndicate of four
lenders and is available until May 2027, with two further one-year
extension options taking it out to May 2029.
RCF borrowings are floating rate
priced using the US Secured Overnight Financing Rate (SOFR). The
Group hedges interest rate exposure using swaps to fix a portion of
SOFR floating rate interest. The notional value of active interest
rate swaps at 30 September 2024 was $30.0m (2023: $30.0m), expiring
on 8 September 2025. The Group also has additional interest rate
swaps in place with a notional value of $20.0m starting on 8
September 2025 and expiring on 8 September 2026 (2023: $20.0m). The
net financial value of interest rate swaps at 30 September 2024 was
$nil (FY23: $0.9m).
Dividends
The Board has proposed a final
dividend of 16.1 cents per share (2023: 15.3c). The final dividend
will be paid in pounds sterling on 7 March 2025 to shareholders on
the register at 7 February 2025. The final dividend will be
converted into pounds sterling for payment at the prevailing
exchange rate which will be announced prior to payment.
2025 Financial Guidance
We expect continued growth in
FY25, alongside consistent returns as we implement the key actions
in footprint and manufacturing optimisation programmes, albeit with
a cost headwind due to increase US healthcare costs and Employers
National Insurance contributions in the UK.
As previously communicated, FY25
will be a year of transition, as we complete the execution of the
facility moves within Team Wendy, and the manufacturing
optimisation programme within Avon Protection. As such, we
expect:
·
mid-single-digit revenue growth;
o full-year run rate of ACH driving Team Wendy
growth;
o return to modest growth in Avon Protection;
·
operating profit margin broadly flat
year-on-year;
·
transformation costs in line with FY24 (we
continue to expect a sharp drop in FY26 as large programmes are
mostly completed in FY25); and
·
cash conversion of over 80%, before exceptional
cash costs.
| |
Jos Sclater
Chief Executive Officer
19 November 2024
|
Rich Cashin
Chief Financial Officer
19 November 2024
|
Forward-looking statements
Certain statements in this report
are forward‐looking. Although the Group believes that the
expectations reflected in these forward‐looking statements are
reasonable, we can give no assurance that these expectations will
prove to have been correct. Because these statements involve risks
and uncertainties, actual results may differ materially from those
expressed or implied by these forward‐looking
statements.
We undertake no obligation to
update any forward‐looking statements whether as a result of new
information, future events or otherwise.
Company website
The full annual report will be
made available on 10 December 2024 on the Company's website
https://www.avon-technologiesplc.com/. The maintenance and
integrity of the website is the responsibility of the Directors.
Legislation in the United Kingdom governing the preparation and
dissemination of financial statements may differ from legislation
in other jurisdictions.
Performance measurement
The Directors assess the operating
performance of the Group based on both statutory and adjusted
measures. Adjusted measures include operating profit, net finance
costs, taxation and earnings per share, as well as other measures
not defined under IFRS including orders received, closing order
book, operating profit margin, return on invested capital,
cash conversion, net debt excluding lease liabilities, average
working capital turns, scrap levels, inventory turns, productivity
and constant currency equivalents for relevant metrics. These
measures are collectively described as Adjusted Performance
Measures (APMs) in this Annual Report.
The Directors believe that the
APMs provide a useful comparison of business trends and
performance. The APMs exclude exceptional items considered
unrelated to the underlying trading performance of the Group. The
term adjusted is not defined under IFRS and may not be comparable
with similarly titled measures used by other companies. The Group
uses these measures for planning, budgeting and reporting purposes
and for its internal assessment of the operational
performance.
Adjusted Performance
Measures
|
Year ended 30 September
2024
|
52 weeks ended 30 September
2023
|
|
Adjusted
$m
|
Adjustments
$m
|
Total
$m
|
Adjusted
$m
|
Adjustments
$m
|
Total
$m
|
Continuing operations
|
|
|
|
|
|
|
Revenue
|
275.0
|
-
|
275.0
|
243.8
|
-
|
243.8
|
Cost of sales
|
(168.2)
|
(1.0)
|
(169.2)
|
(157.9)
|
-
|
(157.9)
|
Gross profit
|
106.8
|
(1.0)
|
105.8
|
85.9
|
-
|
85.9
|
Sales and marketing
expenses
|
(16.1)
|
-
|
(16.1)
|
(14.9)
|
-
|
(14.9)
|
Research and development
costs
|
(11.5)
|
(2.6)
|
(14.1)
|
(10.0)
|
(0.2)
|
(10.2)
|
General and administrative
expenses
|
(47.6)
|
(17.3)
|
(64.9)
|
(39.8)
|
(33.6)
|
(73.4)
|
Operating profit/(loss)
|
31.6
|
(20.9)
|
10.7
|
21.2
|
(33.8)
|
(12.6)
|
EBITDA
|
43.4
|
(10.8)
|
32.6
|
35.7
|
(2.9)
|
32.8
|
Depreciation, amortisation
and impairment
|
(11.8)
|
(10.1)
|
(21.9)
|
(14.5)
|
(30.9)
|
(45.4)
|
Operating profit/(loss) (1)
|
31.6
|
(20.9)
|
10.7
|
21.2
|
(33.8)
|
(12.6)
|
Net finance costs (2)
|
(6.3)
|
(2.1)
|
(8.4)
|
(7.2)
|
(0.4)
|
(7.6)
|
Profit/(loss) before taxation
|
25.3
|
(23.0)
|
2.3
|
14.0
|
(34.2)
|
(20.2)
|
Taxation (3)
|
(4.4)
|
5.1
|
0.7
|
(1.9)
|
5.7
|
3.8
|
Profit/(loss) for the period from
continuing operations
|
20.9
|
(17.9)
|
3.0
|
12.1
|
(28.5)
|
(16.4)
|
Discontinued operations - profit from discontinued
operations (4)
|
-
|
-
|
-
|
-
|
2.0
|
2.0
|
Profit/(loss) for the period (5)
|
20.9
|
(17.9)
|
3.0
|
12.1
|
(26.5)
|
(14.4)
|
Basic earnings/(loss) per share
|
69.9c
|
(59.9c)
|
10.0c
|
40.3c
|
(88.3)c
|
(48.0)c
|
Diluted earnings/(loss) per share
|
67.6c
|
(57.9c)
|
9.7c
|
40.3c
|
(88.3)c
|
(48.0)c
|
1 Adjustments to operating
profit
Adjusted operating profit excludes
discontinued operations and exceptional items considered unrelated
to the underlying trading performance of the Group. Transactions
are classified as exceptional where they relate to an event that
falls outside of the underlying trading activities of the business
and where individually, or in aggregate, the Directors consider
they have a material impact on the financial statements.
|
2024
$m
|
2023
$m
|
Operating profit/(loss)
|
10.7
|
(12.6)
|
Amortisation of acquired
intangibles
|
6.2
|
6.3
|
Impairment of other non-current
assets (excluding restructuring-related
impairments)
|
1.7
|
0.5
|
Transformational, restructuring and
transition costs
|
10.8
|
2.9
|
Acceleration of software
amortisation - transformational
|
1.6
|
-
|
Acceleration of Irvine depreciation
and amortisation - transformational
|
0.6
|
-
|
Impairment of goodwill
|
-
|
23.4
|
Restructuring-related impairment of
non-current assets
|
-
|
0.7
|
Adjusted operating
profit
|
31.6
|
21.2
|
Depreciation
|
7.4
|
9.2
|
Other amortisation
charges
|
4.4
|
5.3
|
Adjusted EBITDA
|
43.4
|
35.7
|
Amortisation of acquired
intangibles
Amortisation charges for acquired
intangible assets of $6.2m (2023: $6.3m) are considered exceptional
as they do not change each period based on underlying business
trading and performance.
Impairment of other non-current
assets
Review of the Group's non-current
assets resulted in a $1.7m exceptional impairment loss (2023:
$0.5m) as the carrying value of a product group level CGU exceeded
its estimated recoverable amount. Further details are provided in
note 3.1. The impairment losses are significant items resulting
from changes in assumptions for future recoverable amounts. As such
they are considered unrelated to
trading performance.
Transformational, restructuring and
transition costs
Current year transformational
costs excluding depreciation and amortisation charges were $10.8m.
These include $7.4m related to planned footprint optimisation
through closure of the Irvine, California, facility, and $3.4m
related to other transformational programmes. Transformational
spend relates to costs directly related to transformation
initiatives and will be incurred until these programmes are
completed. FY25 spend on transformational costs of this
nature is expected to be at similar levels to FY24.
Transformational accelerated
depreciation and amortisation charges were $2.2m. These include
$1.6m related to one of the Group's legacy ERP systems, and $0.6m
for assets held in Irvine that are not expected to transfer to
Cleveland on closure. This acceleration of charges is
considered a change in accounting estimate during the
year.
Prior period costs were $2.9m.
These include $1.4m restructuring costs related to the right-sizing
of operations and $1.5m transition costs related to the transfer of
legacy Team Wendy operations onto a Group controlled ERP
system.
These costs are considered
exceptional as they relate to specific activities which do not
form part of the underlying business trading
and performance.
Impairment of goodwill
In the prior period, review of the
Team Wendy CGU resulted in impairment to goodwill of $23.4m as the
carrying value of the CGU exceeded its estimated recoverable
amount. The impairment was a significant item based on forecast
assumptions for future cash flows. As such it was considered
unrelated to trading performance.
Restructuring-related impairment of
non-current assets
In the prior period
restructuring-related impairment of non-current assets was $0.7m.
This related to the closure of one of our US offices, with a $0.5m
impairment to right of use assets and $0.2m impairment to plant and
machinery. These costs are considered exceptional as they relate to
a specific office closure which does not form part of the
underlying business trading and performance.
2 Adjustments to net finance
costs
Adjusted net finance costs exclude
exceptional items considered unrelated to the underlying trading
performance of the Group.
|
2024
$m
|
2023
$m
|
Net finance costs
|
8.4
|
7.6
|
Defined benefit pension unwind
discount
|
(2.1)
|
(0.4)
|
Adjusted net finance
costs
|
6.3
|
7.2
|
$2.1m (2023: $0.4m) unwind of
discounting on the UK defined benefit pension scheme liability is
treated as exceptional given the scheme relates to employees
employed prior to 31 January 2003 and was closed to future accrual
of benefits on 1 October 2009.
3 Adjustments to
taxation
Adjustments to taxation represent
the tax effects of the adjustments to operating profit and net
finance costs. Except for the impairment to goodwill, adjusting
items do not have significantly different effective tax rates
compared to statutory rates, with an overall effective rate of 22%
(2023: 17%).
In the prior period the $23.4m
impairment to goodwill resulted in a tax credit of $3.4m (effective
tax rate 14.5%), which explains the lower overall rate compared
to statutory rates on the total level of
adjustments.
4 Profit from discontinued
operations
Adjusted profit measures for the
prior period exclude the result from discontinued operations
relating to the divestment of milkrite | InterPuls and closure of
the Armour business. Discontinued operations related to milkrite |
InterPuls ended on 30 September 2023. Total profit after tax from
discontinued operations was $2.0m in 2023.
5 Adjustments to
profit/loss
|
2024
$m
|
2023
$m
|
Profit/(loss) for the
period
|
3.0
|
(14.4)
|
Amortisation of acquired
intangibles
|
6.2
|
6.3
|
Transformational, restructuring and
transition costs
|
10.8
|
2.9
|
Restructuring-related impairment of
non-current assets
|
-
|
0.7
|
Acceleration of software
amortisation - transformational
|
1.6
|
-
|
Acceleration of Irvine depreciation
and amortisation - transformational
|
0.6
|
-
|
Impairment of other non-current
assets (excluding restructuring-related impairments)
|
1.7
|
0.5
|
Impairment of goodwill
|
-
|
23.4
|
Defined benefit pension unwind
discount
|
2.1
|
0.4
|
Tax on exceptional items
|
(5.1)
|
(5.7)
|
Profit from discontinued
operations
|
-
|
(2.0)
|
Adjusted profit for the
period
|
20.9
|
12.1
|
6 Adjusted earnings per
share
Weighted average number of shares
|
2024
|
2023
|
Weighted average number of ordinary
shares in issue used in basic calculation (thousands)
|
29,895
|
29,996
|
Potentially dilutive shares
(weighted average) (thousands)
|
1,022
|
263
|
Diluted number of ordinary shares
(weighted average) (thousands)
|
30,917
|
30,259
|
Adjusted continuing earnings per
share
|
2024
$ cents
|
2023
$ cents
|
Basic
|
69.9c
|
40.3c
|
Diluted
|
67.6c
|
40.3c
|
7 Net debt
|
2024
$m
|
2023
$m
|
Cash and cash
equivalents
|
14.0
|
13.2
|
Bank loans
|
(57.5)
|
(77.7)
|
Net debt excluding lease
liabilities
|
(43.5)
|
(64.5)
|
Lease liabilities
|
(21.9)
|
(20.9)
|
Net debt including lease
liabilities
|
(65.4)
|
(85.4)
|
8 Adjusted dividend cover
ratio
|
2024
$ cents
|
2023
$ cents
|
Interim dividend
|
7.2c
|
14.3c
|
Final dividend
|
16.1c
|
15.3c
|
Total dividend
|
23.3c
|
29.6c
|
Adjusted basic earnings per
share
|
69.9c
|
40.3c
|
Adjusted dividend cover
ratio
|
3.0
times
|
1.4
times
|
9 Return on invested
capital
Return on invested capital (ROIC)
is calculated as adjusted operating profit over average invested
capital relating to continuing operations.
|
2024
$m
|
2023
$m
|
Net assets
|
166.5
|
159.4
|
Net assets associated with
discontinued operations
|
-
|
(5.6)
|
Net assets associated with
continuing operations
|
166.5
|
153.8
|
Net debt excluding lease
liabilities
|
43.5
|
64.5
|
Lease liabilities
|
21.9
|
20.9
|
Pension
|
17.2
|
40.2
|
Derivatives
|
-
|
(0.9)
|
Net tax
|
(31.4)
|
(33.2)
|
Total invested capital
|
217.7
|
245.3
|
Average invested capital
|
231.5
|
243.4
|
Adjusted operating
profit
|
31.6
|
21.2
|
ROIC
|
13.7%
|
8.7%
|
Average invested capital
|
2024
$m
|
2023
$m
|
Current period invested
capital
|
217.7
|
245.3
|
Prior period invested
capital
|
245.3
|
241.5
|
Average invested capital
|
231.5
|
243.4
|
10 Average working capital turns
(AWCT)
AWCT is the ratio of the 12-month
average month end working capital (defined as the total of
inventory, receivables and payables excluding lease liabilities) to
revenue, based on continuing operations.
Continuing operations
|
2024
$m
|
2023
$m
|
12-month average month end working
capital
|
60.8
|
65.7
|
Revenue
|
275.0
|
243.8
|
AWCT
|
4.52
|
3.71
|
11 Cash conversion
Cash conversion excludes the impact
of exceptional items from operating cash flows and
EBITDA.
|
2024
$m
|
2023
$m
|
Cash flows from continuing
operations
|
58.8
|
0.2
|
Restructuring and transition costs
paid
|
9.7
|
2.3
|
Cash flows from continuing operations before exceptional
items
|
68.5
|
2.5
|
|
2024
$m
|
2023
$m
|
Cash flows from continuing
operations before exceptional items
|
68.5
|
2.5
|
Adjusted EBITDA
|
43.4
|
35.7
|
Cash conversion
|
157.8%
|
7.0%
|
12 Constant currency
reporting
Constant currency measures are
calculated by translating the prior period at current period
exchange rates.
|
2023
Constant
Currency
$m
|
2023
Reported
$m
|
Orders received
|
260.1
|
258.7
|
Closing order book
|
137.1
|
135.8
|
Revenue
|
245.1
|
243.8
|
Adjusted operating
profit
|
20.6
|
21.2
|
Adjusted profit before
tax
|
13.4
|
14.0
|
Adjusted basic earnings per
share
|
38.8c
|
40.3c
|
13 Scrap (% of revenue)
Scrap (% of revenue) is calculated
by dividing the total value of scrap produced in the period by the
revenue generated for the last 6 months.
Our mid-term targets are
calculated by dividing the total value of scrap produced in the
year by the revenue generated for the 12 month period.
|
2024 H2
$m
|
2024 H1
$m
|
2023 H2
$m
|
2023 H1
$m
|
Last 6 months of scrap
|
2.4
|
2.1
|
5.5
|
3.1
|
Last 6 months of revenue
|
147.9
|
127.1
|
142.2
|
101.6
|
Group scrap (% of revenue)
|
1.6%
|
1.7%
|
3.9%
|
3.1%
|
14 Inventory turns
Inventory turns measure how many
times the inventory was turned over in the period by dividing
adjusted cost of sales over the last 12 months by the inventory
value.
|
2024
$m
|
2023
$m
|
Inventory
|
54.9
|
54.4
|
Last 12 months adjusted cost of
sales
|
168.2
|
157.9
|
Group inventory turns
|
3.1
|
2.9
|
15 Productivity
Productivity measures how much
revenue was generated per direct employee by dividing the revenue
over the last 12 months by the total number of direct heads. Direct
heads are employees completing manufacturing activities.
|
2024
|
2023
|
Direct headcount
|
539
|
580
|
Last 12 months of
revenue
|
$275.0m
|
$243.8m
|
Group productivity
|
$510k
|
$420k
|
|
2024
|
2023
|
Direct headcount
|
342
|
346
|
Last 12 months of
revenue
|
$129.4m
|
$86.9m
|
Team Wendy productivity
|
$378k
|
$251k
|
|
2024
|
2023
|
Direct headcount
|
197
|
234
|
Last 12 months of
revenue
|
$145.6m
|
$156.9m
|
Avon Protection productivity
|
$739k
|
$671k
|
Consolidated Statement of Comprehensive
Income
For the year ended 30 September
2024
Continuing operations
|
Note
|
Year ended
30
September
2024
$m
|
52 weeks
ended
30
September
2023
$m
|
Revenue
|
2
|
275.0
|
243.8
|
Cost of sales
|
|
(169.2)
|
(157.9)
|
Gross profit
|
|
105.8
|
85.9
|
Sales and marketing
expenses
|
|
(16.1)
|
(14.9)
|
Research and development
costs
|
|
(14.1)
|
(10.2)
|
General and administrative
expenses
|
|
(64.9)
|
(73.4)
|
Operating profit/(loss)
|
2
|
10.7
|
(12.6)
|
Net finance costs
|
4.3
|
(8.4)
|
(7.6)
|
Profit/(loss) before taxation
|
|
2.3
|
(20.2)
|
Taxation
|
|
0.7
|
3.8
|
Profit/(loss) for the period from
continuing operations
|
|
3.0
|
(16.4)
|
Discontinued operations
|
|
|
|
Profit from discontinued
operations
|
|
-
|
2.0
|
Profit/(loss) for the period
|
|
3.0
|
(14.4)
|
Other comprehensive income/(expense)
|
|
|
|
Items that are not subsequently reclassified to the income
statement
|
|
|
|
Remeasurement gain/(loss)
recognised on retirement benefit scheme
|
|
19.6
|
(31.8)
|
Deferred tax relating to retirement
benefit scheme
|
|
(5.0)
|
6.9
|
Deferred tax relating to change in
tax rates
|
|
-
|
1.1
|
Deferred tax relating to other
temporary differences
|
|
0.1
|
(0.2)
|
Items that may be subsequently reclassified to the income
statement
|
|
|
|
Deferred tax exchange differences
offset in reserves
|
|
1.1
|
0.8
|
Other exchange differences offset
in reserves
|
|
(2.9)
|
(0.5)
|
Cash flow hedges
|
|
(0.8)
|
0.4
|
Deferred tax relating to cash flow
hedges
|
|
0.2
|
-
|
Other comprehensive income/(expense) for the
period
|
|
12.3
|
(23.3)
|
Total comprehensive income/(expense) for the
period
|
|
15.3
|
(37.7)
|
Earnings per share
|
|
|
|
Basic
|
|
10.0c
|
(48.0c)
|
Diluted
|
|
9.7c
|
(48.0c)
|
Earnings per share from continuing
operations
|
|
|
|
Basic
|
|
10.0c
|
(54.7c)
|
Diluted
|
|
9.7c
|
(54.7c)
|
Consolidated Balance Sheet
At 30 September 2024
|
Note
|
At 30
September
2024
$m
|
At 30
September
2023
$m
|
|
Non-current assets
|
|
|
|
|
Intangible assets
|
3.1
|
126.4
|
139.2
|
|
Property, plant and
equipment
|
3.2
|
43.7
|
35.8
|
|
Finance leases
|
|
5.4
|
6.2
|
|
Deferred tax assets
|
|
31.1
|
40.1
|
Derivative financial
instruments
|
|
-
|
0.6
|
|
|
206.6
|
221.9
|
|
Current assets
|
|
|
|
|
Inventories
|
|
54.9
|
54.4
|
|
Trade and other
receivables
|
|
36.9
|
58.3
|
|
Derivative financial
instruments
|
|
0.2
|
0.3
|
|
Current tax receivables
|
|
0.3
|
-
|
|
Cash and cash
equivalents
|
|
14.0
|
13.2
|
|
|
|
106.3
|
126.2
|
|
Current liabilities
|
|
|
|
|
Borrowings
|
4.2
|
3.9
|
4.3
|
|
Current tax payables
|
|
-
|
0.7
|
|
Trade and other payables
|
|
36.4
|
34.6
|
|
Provisions for liabilities and
charges
|
|
6.6
|
0.4
|
|
|
|
46.9
|
40.0
|
|
Net current assets
|
|
59.4
|
86.2
|
|
Non-current liabilities
|
|
|
|
|
Borrowings
|
4.2
|
75.5
|
94.3
|
|
Derivative financial
instruments
|
|
0.2
|
-
|
|
Deferred tax liabilities
|
|
-
|
6.2
|
|
Retirement benefit
obligations
|
|
17.2
|
40.2
|
|
Provisions for liabilities and
charges
|
|
6.6
|
8.0
|
|
|
|
99.5
|
148.7
|
|
Net assets
|
|
166.5
|
159.4
|
|
Shareholders' equity
|
|
|
|
Ordinary shares
|
|
50.3
|
50.3
|
|
Share premium account
|
|
54.3
|
54.3
|
|
Other reserves
|
|
(15.7)
|
(13.9)
|
|
Cash flow hedging
reserve
|
|
-
|
0.8
|
|
Retained earnings
|
|
77.6
|
67.9
|
|
Total equity
|
|
166.5
|
159.4
|
|
Consolidated Cash Flow Statement
For the year ended 30 September
2024
|
Note
|
Year ended
30
September
2024
$m
|
52 weeks
ended
30
September
2023
$m
|
Cash flows from operating activities
|
|
|
|
Cash flows from continuing
operations
|
4.1
|
58.8
|
0.2
|
Cash flows from discontinued
operations
|
4.1
|
4.9
|
3.2
|
Cash flows from
operations
|
4.1
|
63.7
|
3.4
|
Retirement benefit deficit recovery
contributions
|
|
(9.1)
|
-
|
Tax (paid)/received
|
|
(0.7)
|
3.7
|
Net cash flows from operating activities
|
|
53.9
|
7.1
|
Cash flows used in investing activities
|
|
|
|
Proceeds from disposal of
discontinued operations
|
|
-
|
7.9
|
Costs of disposal
|
|
-
|
(0.4)
|
Purchase of property, plant and
equipment
|
3.2
|
(10.6)
|
(7.4)
|
Capitalised development costs and
purchased software
|
3.1
|
(0.6)
|
(3.6)
|
Other finance income
|
4.3
|
0.7
|
0.4
|
Finance lease capital
receipts
|
|
1.0
|
0.5
|
Net cash flows used in investing activities
|
|
(9.5)
|
(2.6)
|
Cash flows used in financing activities
|
|
|
|
Proceeds from loan
drawdowns
|
|
100.5
|
48.0
|
Loan repayments
|
|
(120.7)
|
(24.0)
|
Finance costs paid in respect of
bank loans and overdrafts
|
|
(6.5)
|
(6.3)
|
Finance costs paid in respect of
leases
|
|
(0.9)
|
(0.7)
|
Repayment of lease
liability
|
|
(4.3)
|
(3.5)
|
Dividends paid to
shareholders
|
4.6
|
(6.8)
|
(13.4)
|
Purchase of own shares - Long-Term
Incentive Plan
|
4.5
|
(5.0)
|
-
|
Financing cash flows used in
discontinued operations
|
|
-
|
(0.9)
|
Net cash flows used in financing activities
|
|
(43.7)
|
(0.8)
|
Net increase in cash and cash
equivalents
|
|
0.7
|
3.7
|
Cash and cash equivalents at the
beginning of the period
|
|
13.2
|
9.5
|
Effects of exchange rate
changes
|
|
0.1
|
-
|
Cash and cash equivalents at the end of the
period
|
|
14.0
|
13.2
|
Consolidated Statement of Changes in Equity
For the year ended 30 September
2024
|
Note
|
Share
capital
$m
|
Share
premium
$m
|
Hedging
reserve
$m
|
Other
reserves
$m
|
Retained
earnings
$m
|
Total
equity
$m
|
|
At
1 October 2022
|
|
50.3
|
54.3
|
0.4
|
(14.2)
|
119.7
|
210.5
|
|
Loss for the period
|
|
-
|
-
|
-
|
-
|
(14.4)
|
(14.4)
|
|
Net exchange differences offset in
reserves
|
|
-
|
-
|
-
|
0.3
|
-
|
0.3
|
|
Deferred tax relating to other
temporary differences
|
|
-
|
-
|
-
|
-
|
(0.2)
|
(0.2)
|
|
Remeasurement loss recognised on
retirement benefit scheme
|
|
-
|
-
|
-
|
-
|
(31.8)
|
(31.8)
|
|
Deferred tax relating to retirement
benefit scheme
|
|
-
|
-
|
-
|
-
|
6.9
|
6.9
|
|
Deferred tax relating to change in
tax rates
|
|
-
|
-
|
-
|
-
|
1.1
|
1.1
|
|
Interest rate swaps - cash flow
hedge
|
|
-
|
-
|
0.4
|
-
|
-
|
0.4
|
|
Total comprehensive income for the
period
|
|
-
|
-
|
0.4
|
0.3
|
(38.4)
|
(37.7)
|
|
Dividends paid
|
4.6
|
-
|
-
|
-
|
-
|
(13.4)
|
(13.4)
|
|
Fair value of share-based
payments
|
|
-
|
-
|
-
|
-
|
0.7
|
0.7
|
|
Deferred tax relating to employee
share schemes charged directly to equity
|
|
-
|
-
|
-
|
-
|
(0.7)
|
(0.7)
|
|
At
30 September 2023
|
|
50.3
|
54.3
|
0.8
|
(13.9)
|
67.9
|
159.4
|
|
Profit for the year
|
|
-
|
-
|
-
|
-
|
3.0
|
3.0
|
Net exchange differences offset in
reserves
|
|
-
|
-
|
-
|
(1.8)
|
-
|
(1.8)
|
Deferred tax relating to other
temporary differences
|
|
-
|
-
|
-
|
-
|
0.3
|
0.3
|
Remeasurement loss recognised on
retirement benefit scheme
|
|
-
|
-
|
-
|
-
|
19.6
|
19.6
|
Deferred tax relating to retirement
benefit scheme
|
|
-
|
-
|
-
|
-
|
(5.0)
|
(5.0)
|
Interest rate swaps - cash flow
hedge
|
|
-
|
-
|
(0.8)
|
-
|
-
|
(0.8)
|
Total comprehensive income for the
period
|
|
-
|
-
|
(0.8)
|
(1.8)
|
17.9
|
15.3
|
Dividends paid
|
4.6
|
-
|
-
|
-
|
-
|
(6.8)
|
(6.8)
|
Own shares acquired
|
4.5
|
-
|
-
|
-
|
-
|
(5.0)
|
(5.0)
|
Fair value of share-based
payments
|
|
-
|
-
|
-
|
-
|
3.3
|
3.3
|
Deferred tax relating to employee
share schemes charged directly to equity
|
|
-
|
-
|
-
|
-
|
0.3
|
0.3
|
At
30 September 2024
|
|
50.3
|
54.3
|
-
|
(15.7)
|
77.6
|
166.5
|
Other reserves consist of the
capital redemption reserve of $0.6m (2023: $0.6m) and the
translation reserve of
$(16.3)m (2023: $(14.5)m). All movements in other reserves
relate to the translation reserve.
Notes to the accounts
1
Basis of preparation
Avon Technologies plc is a public
limited company incorporated and domiciled in England and Wales and
its ordinary shares are traded on the London Stock
Exchange.
The financial period presents the
year ended 30 September 2024 (prior financial period 52 weeks ended
30 September 2023). The Company has adopted a calendar year-end to
align with the majority of listed peers, and certain subsidiary
companies.
The financial statements have been
prepared on a going concern basis and in accordance with UK adopted
International Accounting Standards. The financial statements have
been prepared under the historical cost convention except for
derivative instruments which are held at fair value.
The financial information set out
above does not constitute the company's statutory accounts for the
years ended 30 September 2024 or 2023. The financial information
for 2023 is derived from the statutory accounts for 2023 which have
been delivered to the registrar of companies. The auditor has
reported on the 2023 accounts; their report was (i) unqualified5,
(ii) did not include a reference to any matters to which the
auditor drew attention by way of emphasis without qualifying their
report and (iii) did not contain a statement under section 498 (2)
or (3) of the Companies Act 2006. The statutory accounts for 2024
will be finalised on the basis of the financial information
presented by the directors in this preliminary announcement and
will be delivered to the registrar of companies in due
course.
2
Operating segments
The Group Executive team is
responsible for allocating resources and assessing performance of
the operating segments. Operating segments are therefore reported
in a manner consistent with the internal reporting provided to the
Group Executive team. The Group has two different continuing
operating and reportable segments: Avon Protection and Team
Wendy.
|
Year ended 30 September
2024
|
|
Avon
Protection
|
Team Wendy
|
Total
|
Adjustments
and
discontinued
|
Total
|
|
$m
|
$m
|
$m
|
$m
|
$m
|
Revenue
|
145.6
|
129.4
|
275.0
|
-
|
275.0
|
Operating profit/(loss)
|
26.6
|
5.0
|
31.6
|
(20.9)
|
10.7
|
Finance costs
|
|
|
(6.3)
|
(2.1)
|
(8.4)
|
Profit/(loss) before
taxation
|
|
|
25.3
|
(23.0)
|
2.3
|
Taxation
|
|
|
(4.4)
|
5.1
|
0.7
|
Profit/(loss) for the period from
continuing operations
|
|
|
20.9
|
(17.9)
|
3.0
|
Discontinued operations - result
for the year
|
|
|
-
|
-
|
-
|
Profit/(loss) for the
year
|
|
|
20.9
|
(17.9)
|
3.0
|
|
|
|
|
|
|
Basic earnings per share
(cents)
|
|
|
69.9c
|
(59.9c)
|
10.0c
|
Diluted earnings per share
(cents)
|
|
|
67.6c
|
(57.9c)
|
9.7c
|
|
52 weeks ended 30 September
2023
|
|
Avon
Protection
|
Team Wendy
|
Total
|
Adjustments
and
discontinued
|
Total
|
|
$m
|
$m
|
$m
|
$m
|
$m
|
Revenue
|
156.9
|
86.9
|
243.8
|
-
|
243.8
|
Operating profit/(loss)
|
29.3
|
(8.1)
|
21.2
|
(33.8)
|
(12.6)
|
Finance costs
|
|
|
(7.2)
|
(0.4)
|
(7.6)
|
Profit/(loss) before
taxation
|
|
|
14.0
|
(34.2)
|
(20.2)
|
Taxation
|
|
|
(1.9)
|
5.7
|
3.8
|
Profit/(loss) for the period from
continuing operations
|
|
|
12.1
|
(28.5)
|
(16.4)
|
Discontinued operations - profit
for the year
|
|
|
-
|
2.0
|
2.0
|
Profit/(loss) for the
year
|
|
|
12.1
|
(26.5)
|
(14.4)
|
|
|
|
|
|
|
Basic earnings per share
(cents)
|
|
|
40.3c
|
(88.3c)
|
(48.0c)
|
Diluted earnings per share
(cents)
|
|
|
40.3c
|
(88.3c)
|
(48.0c)
|
Revenue by line of business
|
Year ended 30 September 2024
|
52 weeks ended 30 September 2023
|
Avon
Protection
$m
|
Team
Wendy
$m
|
Total
$m
|
Avon
Protection
$m
|
Team
Wendy
$m
|
Total
$m
|
|
US DOD
|
39.6
|
83.1
|
122.7
|
67.1
|
42.5
|
109.6
|
|
Commercial Americas
|
40.9
|
30.2
|
71.1
|
30.5
|
27.0
|
57.5
|
|
UK and International
|
65.1
|
16.1
|
81.2
|
59.3
|
17.4
|
76.7
|
|
|
145.6
|
129.4
|
275.0
|
156.9
|
86.9
|
243.8
|
|
3.1 Intangible assets
|
Goodwill
$m
|
Acquired
intangibles
$m
|
Development
expenditure
$m
|
Computer
software
$m
|
Total
$m
|
|
At
1 October 2022
|
|
|
|
|
|
|
Cost
|
88.7
|
98.2
|
69.2
|
15.3
|
271.4
|
|
Accumulated amortisation and
impairment
|
-
|
(46.1)
|
(48.1)
|
(6.2)
|
(100.4)
|
|
Net book amount
|
88.7
|
52.1
|
21.1
|
9.1
|
171.0
|
|
52
weeks ended 30 September 2023
|
|
|
|
|
|
|
Opening net book amount
|
88.7
|
52.1
|
21.1
|
9.1
|
171.0
|
|
Exchange differences
|
0.1
|
-
|
0.3
|
-
|
0.4
|
|
Additions
|
-
|
-
|
3.1
|
0.5
|
3.6
|
|
Impairments
|
(23.4)
|
-
|
(0.2)
|
(0.6)
|
(24.2)
|
|
Amortisation
|
-
|
(6.3)
|
(4.1)
|
(1.2)
|
(11.6)
|
|
Closing net book amount
|
65.4
|
45.8
|
20.2
|
7.8
|
139.2
|
|
At
30 September 2023
|
|
|
|
|
|
|
Cost
|
88.8
|
98.2
|
69.5
|
15.0
|
271.5
|
|
Accumulated amortisation and
impairment
|
(23.4)
|
(52.4)
|
(49.3)
|
(7.2)
|
(132.3)
|
|
Net book amount
|
65.4
|
45.8
|
20.2
|
7.8
|
139.2
|
|
Year ended 30 September 2024
|
|
|
|
|
|
Opening net book amount
|
65.4
|
45.8
|
20.2
|
7.8
|
139.2
|
Exchange differences
|
-
|
-
|
0.1
|
-
|
0.1
|
Additions
|
-
|
-
|
-
|
0.6
|
0.6
|
Impairments
|
-
|
-
|
(1.2)
|
-
|
(1.2)
|
Reclassification
|
-
|
-
|
(0.3)
|
0.3
|
-
|
Amortisation
|
-
|
(6.2)
|
(3.1)
|
(3.0)
|
(12.3)
|
Closing net book amount
|
65.4
|
39.6
|
15.7
|
5.7
|
126.4
|
At
30 September 2024
|
|
|
|
|
|
Cost
|
88.8
|
98.2
|
69.6
|
15.6
|
272.2
|
Accumulated amortisation and
impairment
|
(23.4)
|
(58.6)
|
(53.9)
|
(9.9)
|
(145.8)
|
Net book amount
|
65.4
|
39.6
|
15.7
|
5.7
|
126.4
|
Impairment review of
goodwill
Goodwill is tested for impairment
annually and whenever there is an indication of impairment at the
level of the cash-generating unit (CGU) to which it
is allocated.
Goodwill has been allocated to
Team Wendy and Avon Protection CGUs. Team Wendy includes goodwill
from the Ceradyne and Team Wendy acquisitions, which are part of
the fully integrated business segment. Avon Protection goodwill is
related to three legacy acquisitions that completed in 2016 and
earlier financial periods.
Goodwill has been allocated to
CGUs on the basis of historical acquisitions, which provides a more
accurate basis than allocating by relative value given each of the
acquisitions related fully to Avon Protection or Team Wendy
products individually.
Allocation of goodwill by CGU
|
Cost
$m
|
Impairment
$m
|
Net book
amount
$m
|
Avon Protection
|
2.5
|
-
|
2.5
|
Team Wendy
|
86.3
|
(23.4)
|
62.9
|
Total goodwill
|
88.8
|
(23.4)
|
65.4
|
The total carrying value of each
CGU is tested for impairment against corresponding recoverable
amounts. CGU carrying values include associated goodwill, other
intangible assets, property, plant and equipment, and attributable
working capital.
The recoverable amount of the CGUs
has been determined based on value in use calculations, using
discounted cash flow projections for a five-year period plus a
terminal value based upon a long-term perpetuity growth
rate.
Value in use calculations are
based on the Group's Board approved risk-adjusted five-year plan
which has been amended to exclude the impact of capital expenditure
considered expansionary and certain linked earnings and cash flows.
Excluded expansionary items relate to new helmet programmes which,
although specifically identified and planned, have yet to incur
significant capital expenditure.
Team Wendy CGU
In the prior period the
recoverable amount of the Team Wendy CGU of $182.1m, determined
based on value in use calculations, was less than the carrying
amount of the associated CGU net assets and therefore resulted in
an impairment to goodwill of $23.4m.
In the current period the
recoverable amount of the Team Wendy CGU of $202.5m was $29.8m
higher than the carrying amount of the associated CGU net assets.
Sensitivity analysis and additional information for the Team Wendy
CGU impairment review will be provided in the Annual Report and
Accounts.
Avon Protection CGU
Value in use for the Avon
Protection CGU was substantially greater than its carrying amount
in the current and prior periods.
Impairment review of development
costs
Development assets are grouped
into the smallest identifiable group of assets generating future
cash flows largely independent from other assets (CGUs). Included
in CGUs are development expenditures, tangible assets and inventory
related to the product group. CGUs are tested for impairment
annually and whenever there is an indication of
impairment.
As a result of the current year
review the $4.1m carrying amount of the boots and gloves product
range CGU was exceptionally impaired by $1.7m ($1.2m fully
impairing associated development expenditure, $0.5m plant and
machinery). The impairment was a result of changes in forecast cash
flows based on latest costing and revenue assumptions.
In the prior period assets
relating to one of the products in the Group's escape hood range
was fully exceptionally impaired by $0.5m due to its
discontinuation ($0.2m development expenditure, $0.3m plant and
machinery).
3.2 Property, plant and equipment
|
Freeholds
$m
|
Right of
use
lease
assets
$m
|
Plant and
machinery
$m
|
Leasehold
improvements
$m
|
Total
$m
|
|
At
1 October 2022
|
|
|
|
|
|
|
Cost
|
3.0
|
43.2
|
96.8
|
3.9
|
146.9
|
|
Accumulated depreciation and
impairment
|
(1.3)
|
(30.6)
|
(74.2)
|
(0.9)
|
(107.0)
|
|
Net book amount
|
1.7
|
12.6
|
22.6
|
3.0
|
39.9
|
|
52
weeks ended 30 September 2023
|
|
|
|
|
|
|
Opening net book amount
|
1.7
|
12.6
|
22.6
|
3.0
|
39.9
|
|
Exchange differences
|
-
|
0.5
|
0.5
|
-
|
1.0
|
|
Additions
|
-
|
1.1
|
7.4
|
-
|
8.5
|
|
Disposals
|
-
|
-
|
(0.8)
|
-
|
(0.8)
|
|
Impairments
|
-
|
(0.5)
|
(0.5)
|
-
|
(1.0)
|
|
Transfer of finance
leases
|
-
|
(2.6)
|
-
|
-
|
(2.6)
|
|
Depreciation charge
|
(0.2)
|
(2.6)
|
(5.7)
|
(0.7)
|
(9.2)
|
|
Closing net book amount
|
1.5
|
8.5
|
23.5
|
2.3
|
35.8
|
|
At
30 September 2023
|
|
|
|
|
|
|
Cost
|
3.0
|
41.7
|
86.0
|
3.7
|
134.4
|
|
Accumulated depreciation and
impairment
|
(1.5)
|
(33.2)
|
(62.5)
|
(1.4)
|
(98.6)
|
|
Net book amount
|
1.5
|
8.5
|
23.5
|
2.3
|
35.8
|
|
Year ended 30 September 2024
|
|
|
|
|
|
Opening net book amount
|
1.5
|
8.5
|
23.5
|
2.3
|
35.8
|
Exchange differences
|
-
|
0.3
|
0.6
|
-
|
0.9
|
Additions
|
-
|
4.8
|
8.0
|
2.6
|
15.4
|
Impairment
|
-
|
-
|
(0.5)
|
-
|
(0.5)
|
Depreciation charge
|
(0.1)
|
(2.7)
|
(4.5)
|
(0.6)
|
(7.9)
|
Closing net book amount
|
1.4
|
10.9
|
27.1
|
4.3
|
43.7
|
At
30 September 2024
|
|
|
|
|
|
Cost
|
3.0
|
46.8
|
94.6
|
6.3
|
150.7
|
Accumulated depreciation and
impairment
|
(1.6)
|
(35.9)
|
(67.5)
|
(2.0)
|
(107.0)
|
Net book amount
|
1.4
|
10.9
|
27.1
|
4.3
|
43.7
|
During the period right of use
lease assets were increased by $4.8m to recognise extension options
considered reasonably certain, offsetting a corresponding increase
in lease liabilities (note 4.4).
4.1 Cash flows from operations
|
2024
$m
|
2023
$m
|
Continuing operations
|
|
|
Profit/(loss) for the
period
|
3.0
|
(16.4)
|
Taxation
|
(0.7)
|
(3.8)
|
Depreciation
|
7.9
|
9.2
|
Amortisation of intangible
assets
|
12.3
|
11.6
|
Loss on disposal (excluding Armour
sale transaction)
|
-
|
0.3
|
Restructuring-related impairment of
non-current assets
|
-
|
0.7
|
Impairment of other non-current
assets (excluding restructuring-related impairments)
|
1.7
|
0.5
|
Impairment of goodwill
|
-
|
23.4
|
Defined benefit pension scheme
cost
|
1.1
|
1.0
|
Net finance costs
|
8.4
|
7.6
|
Fair value of share-based
payments
|
3.3
|
0.7
|
Transformational, restructuring and
transition costs expensed
|
10.8
|
2.9
|
Decrease/(increase) in
inventories
|
0.3
|
(6.8)
|
Decrease/(increase) in
receivables
|
17.2
|
(26.2)
|
Increase/(decrease) in payables and
provisions
|
3.2
|
(2.2)
|
Cash flows from continuing operations before exceptional
items
|
68.5
|
2.5
|
Transformational, restructuring and
transition costs paid
|
(9.7)
|
(2.3)
|
Cash flows from continuing operations
|
58.8
|
0.2
|
Discontinued operations
|
|
|
Profit for the period
|
-
|
2.0
|
Taxation
|
-
|
0.3
|
Impairments
|
-
|
0.6
|
Net finance costs
|
-
|
0.2
|
Gain on disposal before
tax
|
-
|
(9.1)
|
Decrease in inventories
|
-
|
16.7
|
Decrease/(increase) in
receivables
|
5.1
|
(1.3)
|
Decrease in payables and
provisions
|
(0.2)
|
(6.2)
|
Cash flows from discontinued operations
|
4.9
|
3.2
|
Cash flows from operations
|
63.7
|
3.4
|
Cash flows from discontinued
operations relate to final working capital receipts and payments
for the Armour business which closed in FY23.
4.2 Borrowings
|
2024
$m
|
2023
$m
|
Current
|
|
|
Lease liabilities
|
3.9
|
4.3
|
Non-current
|
|
|
Bank loans
|
57.5
|
77.7
|
Lease liabilities
|
18.0
|
16.6
|
|
75.5
|
94.3
|
Total Group borrowings
|
79.4
|
98.6
|
Bank loans comprise drawings under
the revolving credit facility (RCF). The Group had the following
committed facilities at the balance sheet date:
|
2024
$m
|
2023
$m
|
Total undrawn committed borrowing
facilities
|
82.5
|
127.3
|
Bank loans utilised
|
57.5
|
77.7
|
Total Group facilities
|
140.0
|
205.0
|
At 30 September 2023, the Group
had an RCF with a total commitment of $200m. On 14 May 2024 the
Group signed a new $137m RCF, together with a $50m accordion
replacing the previous facility. The new RCF was agreed with a
syndicate of four lenders and is available until May 2027, with two
further one-year extension options.
The previous and new RCF are
subject to financial covenants measured on a bi-annual basis. These
include a limit of 3.0 times for the ratio of net debt, excluding
lease liabilities, to bank-defined adjusted EBITDA (leverage). The
Group was in compliance with all financial covenants during the
current and prior period. The RCF is floating rate priced on the
Secured Overnight Financing Rate (SOFR) plus a margin depending on
leverage.
In addition to the RCF the Group's
US operations have access to a $3.0m overdraft facility that is
renewed annually and used to manage short-term liquidity
requirements.
4.3 Net finance costs
|
2024
$m
|
2023
$m
|
Interest payable on bank loans and
overdrafts
|
(5.4)
|
(6.3)
|
Interest payable in respect of
leases
|
(0.9)
|
(0.7)
|
Amortisation of finance
fees
|
(0.7)
|
(0.6)
|
Net interest cost: UK defined
benefit pension scheme
|
(2.1)
|
(0.4)
|
Other finance income
|
0.7
|
0.4
|
Net finance costs
|
(8.4)
|
(7.6)
|
Other finance income comprises
$0.4m finance lease interest (2023: $0.1m) and $0.3m bank interest
on cash balances (2023: $0.3m).
4.4 Analysis of net cash/(debt)
|
At
30
September
2023
$m
|
Cash flow
$m
|
Non-cash
movements
$m
|
Exchange
movements
$m
|
At
30
September
2024
$m
|
Cash and cash
equivalents
|
13.2
|
0.7
|
-
|
0.1
|
14.0
|
Bank loans
|
(77.7)
|
20.2
|
-
|
-
|
(57.5)
|
Net debt excluding lease
liabilities
|
(64.5)
|
20.9
|
-
|
0.1
|
(43.5)
|
Lease liabilities
|
(20.9)
|
5.2
|
(5.7)
|
(0.5)
|
(21.9)
|
Net debt
|
(85.4)
|
26.1
|
(5.7)
|
(0.4)
|
(65.4)
|
During the period lease
liabilities were increased by $4.8m to recognise extension options
considered reasonably certain (2023: no change in
liabilities).
|
At
1 October
2022
$m
|
Cash flow
$m
|
Non-cash
movements
$m
|
Exchange
movements
$m
|
At
30
September
2023
$m
|
Cash and cash
equivalents
|
9.5
|
3.7
|
-
|
-
|
13.2
|
Bank loans
|
(53.7)
|
(24.0)
|
-
|
-
|
(77.7)
|
Net debt excluding lease
liabilities
|
(44.2)
|
(20.3)
|
-
|
-
|
(64.5)
|
Lease liabilities
|
(23.8)
|
5.1
|
(1.5)
|
(0.7)
|
(20.9)
|
Net debt
|
(68.0)
|
(15.2)
|
(1.5)
|
(0.7)
|
(85.4)
|
4.5 Own shares held
Own shares held - Long-Term Incentive Plan
|
2024
Number of
shares
|
2023
Number of
shares
|
Opening balance
|
261,714
|
261,714
|
Acquired in the period
|
301,947
|
-
|
Disposed of on exercise of
options
|
(8,456)
|
-
|
Closing balance
|
555,205
|
261,714
|
These shares are held in trust in
respect of awards made under the Group's Long-Term Incentive Plan.
Dividends on the shares have been waived. The market value of
shares held in trust at 30 September 2024 was $9.1m (30 September
2023: $2.0m). The shares are held at cost as treasury shares and
deducted from shareholders' equity.
Own shares held - Share Buyback Programme
|
2024
Number of
shares
|
2023
Number of
shares
|
Opening balance
|
765,098
|
765,098
|
Acquired in the period
|
-
|
-
|
Closing balance
|
765,098
|
765,098
|
In 2022 the Group completed a
£9.25m ($12.4m) Share Buyback Programme, purchasing 765,098
ordinary shares. Dividends on these shares have been waived.
Purchased shares under the programme are held at cost as treasury
shares and deducted from shareholders' equity.
4.6 Dividends
On 26 January 2024, the
shareholders approved a final dividend of 15.3c per qualifying
ordinary share in respect of the 52 weeks ended 30 September 2023.
This was paid on 8 March 2024 utilising $4.6m of shareholders'
funds.
The Board of Directors declared an
interim dividend of 7.2c (2023: 14.3c) per qualifying ordinary
share in respect of the year ended 30 September 2024. This was paid
on 6 September 2024 utilising $2.2m (2023: $4.3m) of shareholders'
funds.
The Board is recommending a final
dividend of 16.1c per share (2023: 15.3c) which together with the
7.2c interim dividend gives a total dividend of 23.3c (2023:
29.6c). The final dividend will be paid on 7 March 2025 to
shareholders on the register at 7 February 2025 with an ex-dividend
date of 6 February 2025.