TIDMBMK

RNS Number : 2698K

Benchmark Holdings PLC

24 August 2023

24 August 2023

Information within this announcement is deemed by the Company to constitute inside information under the Market Abuse Regulations (EU) No. 596/2014

Benchmark Holdings plc

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

Q3 & Year to Date Results

(Three months and nine months ended 30 June 2023)

Strong performance YTD Q3

Q3 reflects anticipated seasonality in Health and conditions in the global shrimp market

In compliance with the terms of the Company's unsecured Green bond, which requires it to publish quarterly financial information, Benchmark, the aquaculture biotechnology business, announces its unaudited results for the three months ended 30 June 2023 (the "Period"), which constitutes the third quarter for the fiscal year ("FY") 2023, and its year to date unaudited results for the nine months ended 30 June 2023 . All Q3 FY23, Q3 FY22, Q3 YTD FY23 and Q3 YTD FY22 figures quoted in this announcement are based on unaudited accounts.

Financial highlights

Q3 FY23

-- Q3 FY23 revenues 6% below the prior year (-1% CER) with growth in Genetics offset by lower revenues in Advanced Nutrition due to ongoing softness in shrimp markets. Health revenues broadly in line with the prior year.

-- Q3 FY23 Adjusted EBITDA excluding fair value movements from biological assets 29% below the prior year (-19% CER) as a result of lower revenues, adverse forex and quarter specific factors including an increase in third party production costs for our salmon harvest income, partially offset by ongoing cost control.

-- Adjusted Operating Loss excluding FV movement in biological assets of GBP1.7m (Q3 FY22: GBP0.7m loss).

-- Loss before tax reduced substantially GBP4.7m (Q3 FY22: GBP11.2m loss) due to a material reduction in net finance costs as a result of forex movements and mark to market movements in the value of financial derivatives.

Q3 YTD FY23 - Significant year on year growth and improved profitability

-- Q3 YTD FY23 revenues 15% ahead of the prior year (+13% CER), driven by growth in Genetics and Health; Advanced Nutrition revenues in line with prior year.

-- Adjusted EBITDA excluding fair value movements from biological assets 27% ahead of the prior year (+27% CER) driven primarily by growth in Health and resilience in Advanced Nutrition. Adjusted EBITDA margin (excluding fair value movements from biological assets) of 19% (Q3 YTD FY22: 17%).

-- Adjusted Operating Profit excluding FV movement in biological assets more than triple to GBP9.7m (Q3 YTD FY22: GBP3.2m).

   --    Loss before tax significantly reduced to GBP6.6m (Q3 YTD FY22: GBP16.4m). 

-- Operating cash significantly improved to GBP11.2m inflow versus prior year (Q3 YTD FY22: cash outflow of GBP2.2m).

   --    Cash of GBP32.9m and liquidity of GBP45.1m (cash and available facility) as at 30 June 2023. 

-- Net debt (excluding lease liabilities) continues to reduce year on year to GBP45.7m as at 30 June 2023 (31 March 2023: GBP44.5m; 30 September 2022: GBP47.5m).

Business Area Highlights

-- Advanced Nutrition - commercial focus and cost control mitigate impact of shrimp market conditions

o Q3 revenues 17% below the prior year (-18% CER) reflecting global shrimp market. YTD Q3 23 revenues in line with prior year.

o Despite drop in revenue, Q3 Adjusted EBITDA 20% above Q3 2022 as a result of product mix, lower freight costs, and ongoing efficiency programme. YTD Q3 Adjusted EBITDA 4% ahead of the prior year.

o Conditions in global shrimp markets affecting demand for our nutritional solutions

   --    Genetics - revenue growth offset by quarter specific factors 

o Q3 revenues 10% above Q3 2022 (+21% CER) driven by higher sales of salmon eggs and harvest revenues

-- Growth in salmon egg sales: 68.5m eggs sold in Q3 FY23 (Q3 FY22: 59.4m eggs)

o YTD Q3 revenues 23% (+28% CER) ahead of prior year

o Q3 Adjusted EBITDA excluding FV movement in biological assets 44% below the prior year (-29% CER) due to a number of factors including:

-- higher third-party production costs related to harvest income

-- lower capitalisation of biological asset production costs, and

-- forex headwinds

o YTD Q3 Adjusted EBITDA excluding FV movements 5% below the prior year (CER +7% higher).

   --    Health - results reflective of seasonality in sea lice treatments 

o Q3 revenues broadly in line with Q3 2022 at 1% below (+5% CER)

o YTD Q3 revenues 57% ahead of prior year (+59% CER)

o Q3 Adjusted EBITDA loss of GBP1.0m (Q3 FY22 loss GBP0.6m) due to low utilisation of CleanTreat(R) vessels during low season for sea lice treatments

o YTD Q3 Adjusted EBITDA of GBP5.6m (YTD Q3 2022: GBP0.5m loss).

o The Company is making progress in the development of the new configuration and business model for CleanTreat(R) with partners MMC and SALT

-- Group integration initiatives - steps taken to realise synergies and strengthen commercial focus by combining Health and Genetics activities within Salmon under common leadership with a combined commercial offering.

Current trading and outlook

   --    Trading within market expectations for FY23: 

o Good visibility in Genetics for the remainder of the year

o Advanced Nutrition will continue to be influenced by weak global shrimp market conditions

o Health expected to benefit from seasonal increase in sea lice treatments during Q4

o Efforts continue to focus on profitability and cash generation driven by commercial success and integration synergies

 
 GBPm                                              % CER 
                                Q3 YTD   Q3 YTD    Q3 YTD                          % CER 
                                 FY23     FY22      FY23      Q3 FY23   Q3 FY22    Q3 FY23 
-----------------------------  -------  -------  --------  ----------  --------  --------- 
                                133.1                         34.3 
 Revenue                         +15%    115.5     +13%        -6%       36.3       -1% 
-----------------------------  -------  -------  --------  ----------  --------  --------- 
 Adjusted 
-----------------------------  -------  -------  --------  ----------  --------  --------- 
                                 27.1                          5.1 
 Adjusted EBITDA(1)              +21%     22.4     +21%        -23%       6.6       -13% 
-----------------------------  -------  -------  --------  ----------  --------  --------- 
 Adj. EBITDA excluding 
  biological asset fair          25.4                          3.6 
  value movements                +27%     20.0     +27%        -29%       5.1       -19% 
-----------------------------  -------  -------  --------  ----------  --------  --------- 
 Adjusted Operating 
  Profit/(Loss)(2)               11.4     5.6      107%       (0.2)       0.8       -58% 
                                  104%                         -129% 
-----------------------------  -------  -------  --------  ----------  --------  --------- 
 Adj. Operating profit 
  excluding biological 
  asset fair value movements     9.7      3.2      206%       (1.7)      (0.7)      -83% 
                                  207%                        - 149% 
-----------------------------  -------  -------  --------  ----------  --------  --------- 
 Statutory 
-----------------------------  -------  -------  --------  ----------  --------  --------- 
 Operating loss                 (4.2)    (6.1)      35%       (4.5)      (4.0)       1% 
                                  32%                          -13% 
-----------------------------  -------  -------  --------  ----------  --------  --------- 
 Loss before tax                (6.6)    (16.4)     64%       (4.7)     (11.2)      63% 
                                  60%                           58% 
-----------------------------  -------  -------  --------  ----------  --------  --------- 
 Basic loss per share 
  (p)                           (1.27)   (3.24)              (0.70)     (1.90) 
-----------------------------  -------  -------  --------  ----------  --------  --------- 
 Net debt(3)                    (66.9)   (89.1)              (66.9)     (89.1) 
-----------------------------  -------  -------  --------  ----------  --------  --------- 
 Net debt(3) excluding 
  lease liabilities             (45.7)   (59.3)              (45.7)     (59.3) 
-----------------------------  -------  -------  --------  ----------  --------  --------- 
 

Business Area summary

 
 GBPm                                                                           % CER 
                                                            Q3 YTD    Q3 YTD    Q3 YTD                         % CER 
                                                             FY23      FY22      FY23     Q3 FY23   Q3 FY22    Q3 FY23 
 Revenue 
                                                          ---------  -------  --------  ---------  --------  --------- 
 Advanced Nutrition                                          61.4      61.4      -8%       16.1      19.4       -18% 
                                                               0%                           -17% 
                                                          ---------  -------  --------  ---------  --------  --------- 
                                                             48.9                          14.4 
 Genetics                                                    +23%      39.7     +28%       +10%      13.1       +21% 
                                                          ---------  -------  --------  ---------  --------  --------- 
                                                             22.9                          3.8 
 Health                                                      +57%      14.5     +59%        -1%       3.8       +5% 
                                                          ---------  -------  --------  ---------  --------  --------- 
 Adjusted EBITDA(1) 
                                                          ---------  -------  --------  ---------  --------  --------- 
                                                             14.9                          3.4 
 Advanced Nutrition                                           +4%      14.3      -4%       +20%       2.8       +20% 
                                                          ---------  -------  --------  ---------  --------  --------- 
                                                             9.3                           3.4 
 Genetics                                                    -11%      10.5      0%        -30%       4.8       -18% 
                                                          ---------  -------  --------  ---------  --------  --------- 
                                                             7.6                           1.9 
   *    Net of fair value movements in biological assets      -5%      8.1       +7%       -44%       3.4       -29% 
                                                          ---------  -------  --------  ---------  --------  --------- 
                                                             5.6                          (1.0) 
 Health                                                     +1,188%   (0.5)    1,186%      -67%      (0.6)      -57% 
                                                          ---------  -------  --------  ---------  --------  --------- 
 

*Constant exchange rate (CER) figures derived by retranslating current year figures using previous year's foreign exchange rates

(1) Adjusted EBITDA is EBITDA (earnings before interest, tax, depreciation and amortisation and impairment), before exceptional items including acquisition related expenditure

(2) Adjusted Operating Profit is operating loss before exceptional items including acquisition related items and amortisation of intangible assets excluding development costs

(3) Net debt is cash and cash equivalents less loans and borrowings

Trond Williksen, CEO, commented:

"Our Q3 trading reflects the anticipated low season for our Health solutions in the salmon industry, as well as the continuing adverse market conditions in the global shrimp market. Despite these headwinds we have delivered strong year to date results, with double digit growth in revenues and earnings compared to the prior year.

"For the remainder of the year we have good visibility in Genetics and are moving into the main season for sea lice treatments in Health. Notwithstanding the prevailing market conditions for Advanced Nutrition, we continue to demonstrate momentum in our business and the resilience of our diversified business model to face cyclical fluctuations in our end markets . We continue our strong commercial focus to ensure the further growth and profitable development of the Group."

Presentation for analysts and institutional investors at 08.00 UK time (09.00 CET)

Trond Williksen, Chief Executive Officer and Septima Maguire, Chief Financial Officer will host a presentation for analysts and institutional investors on the day at 08.00 UK time.

The presentation will be held in person at DnB's offices in Oslo at Dronning Eufemias gate 30, 0191 Oslo, Norway. If you would like to attend in person, please contact Henriette Christensen at henriette.gjeldvik.christensen@dnb.no

A live webcast of the presentation will be available for analysts and investors to join remotely at the following link: Benchmark Holdings Webcast Q3 2023 (royalcast.com)

A copy of the presentation can be found on the Company's website https://www.benchmarkplc.com/investors/reports-presentations/

Equity Development webcast at 12.00 UK time

Trond Williksen, Chief Executive Officer and Septima Maguire, Chief Financial Officer will host a second webcast for retail investors and wealth managers on the day at 12.00 UK time. The webcast is open to all existing and potential shareholders.

To register please visit: https://www.equitydevelopment.co.uk/news-and-events/benchmark-q3results-presentation-24aug2023

A recording of the presentation will be available after the event on the Equity Development website .

Enquiries

 
 For further information, please contact: 
 Benchmark Holdings plc                     benchmark@mphc.com 
 Trond Williksen, CEO 
 Septima Maguire, CFO 
 Ivonne Cantu, Investor Relations 
 
 
 Numis (Broker and NOMAD)                   Tel: 020 7260 1000 
 Freddie Barnfield, Duncan Monteith, Sher 
  Shah 
 
 MHP                                        Tel: +44(0) 20 3128 8004 
 

Katie Hunt, Reg Hoare, Veronica Farah benchmark@mhpgroup.com

About Benchmark

Benchmark is a market leading aquaculture biotechnology company. Benchmark's mission is to drive sustainability in aquaculture by delivering products and solutions in genetics, advanced nutrition and health which improve yield, growth and animal health and welfare.

Through a global footprint in 26 countries and a broad portfolio of products and solutions, Benchmark addresses many of the major aquaculture species - salmon, shrimp, sea bass and sea bream, and tilapia - in all the major aquaculture regions around the world. Find out more at www.benchmarkplc.com

Management Report

Q3 FY23 commentary

Benchmark reported revenues of GBP34.3m, 6% below the prior year revenue of GBP36.3m. This resulted from revenue growth in Genetics of 10% being offset by a 17% drop in Advanced Nutrition as a result of prevailing conditions in the global shrimp markets during the period. Revenues in the Health business area broadly in line with the prior year (-1%). On a constant exchange rate (CER) basis Group revenues were 1% below the prior year, a reflection of some forex headwinds in the quarter.

Adjusted EBITDA (excluding fair value uplift from biological assets) was GBP3.6m, 29% (CER -19%) below the prior year (Q3 FY22: GBP5.1m). This was mainly due to a reduction in Adjusted EBITDA in Genetics and Health. Despite lower revenues in Advanced Nutrition, Adjusted EBITDA showed growth of 20% in Q3 FY23 due to continued commercial focus and cost control. Further detail on business area performance is provided below.

Operating costs for the Group of GBP10.6m were 7% below last year (Q3 FY22: GBP11.5m) with a decrease in all business areas demonstrating the focus on continued cost control. R&D expenses of GBP1.5m were broadly in line with the prior year (Q3 FY22: GBP1.4m). Depreciation and amortisation decreased to GBP9.0m (Q3 FY22: GBP10.1m), taking Group operating loss for the quarter to GBP4.5m (Q3 FY22: GBP4.0m). The Adjusted Operating loss excluding fair value movements in biological assets was GBP1.7m (Q3 FY22: GBP0.7m).

Net finance costs were GBP0.2m, significantly below the comparative period (Q3 FY22: GBP7.3m), due to a combination of the portion of the movement in the fair value of the derivative instrument which is ineffective for hedge accounting purposes and forex movements. The ineffective portion of the movement in the fair value of the derivative in the period was a gain of GBP1.1m (Q3 YTD FY22: GBP2.3m loss) and the Group had net forex gains of GBP1.3m (Q3 FY22: GBP3.1m). As a result of these year-on-year movements, the loss before tax in the quarter was GBP4.7m (Q3 FY22: GBP11.2m). Interest charges, including interest on right of use assets increased GBP0.9m primarily following increased interest rates from the refinancing in FY22.

The tax charge in the period was a GBP76,000 credit (Q3 FY22: GBP1.6m charge) due to lower profits in Advanced Nutrition and Genetics in the quarter in territories where no loss relief was available. The resulting loss after tax for the quarter was GBP4.6m (Q3 FY22: loss GBP12.8m).

We continue our efforts to enhance our commercial focus and integrate the Group to drive synergies. In the period we brought together our Health and Genetics operations under common leadership which drives the synergies from our salmon product portfolio across the two business areas and results in an integrated customer-centric offering.

Advanced Nutrition

Advanced Nutrition revenues were down 17% (CER -18%) compared to Q3 2022, a direct result of conditions in the global shrimp markets which remained unfavourable throughout the year. In 2023 the global shrimp markets have been affected by a number of factors including inflation in the US and in Europe which have reduced consumption, creating oversupply and driving down farm gate prices for shrimp. Imports to the US and Europe are estimated to be 20%-30% below the prior year. At the same time shrimp producers have been faced with increased costs particularly in aquafeed and have reacted by reducing pond stocking thus limiting demand for our products. This environment is expected to continue for the remainder of the year. By product area, sales of Artemia were -21%, Diets -16% and Health -8% against Q3 2022.

Against this backdrop our business has demonstrated resilience, making commercial decisions to maintain and strengthen our market position, while taking action to align our resources and cost base to the market environment. As a result of this, and with a shift in the product mix, our Advanced Nutrition business delivered an increase in Adjusted EBITDA of 20% to GBP3.4m (Q3 FY22: GBP2.8m) (CER 20%).

Revenue YTD at GBP61.4m was in line with the prior year (Q3 YTD FY22: GBP61.4m) with assistance from forex movements (CER -8% below prior year); Adjusted EBITDA was 4% above (CER -4% below) prior year at GBP14.9m (Q3 YTD FY22: GBP14.3m) due to continued commercial focus and cost control.

Genetics

Despite forex headwinds with weak NOK and ISK, Genetics delivered good revenue growth in Q3 FY23 with revenues of GBP14.4m, 10% above the prior year (Q3 FY22: GBP13.1m) (+21% CER). This was driven mainly by strong salmon egg sales, together with improved revenue from harvest income and smolt sales, partially offset by a reduction in sales of SPR shrimp and lumpfish. Sales of salmon eggs were 39% higher than the prior year while sales from shrimp were below the prior year at GBP0.2m (Q3 FY22: GBP0.4m) and revenues from tilapia were flat.

Our work to refine the shrimp genetics product line is ongoing and we have lowered our commercial activities during this period. Prevailing conditions in the shrimp markets have also affected this area of our business. As previously announced, we are conducting a strategic review of our tilapia operations and are well advanced. This has had a bearing on our commercial activities in this area in the short run.

Adjusted EBITDA for Q3 FY23 excluding fair value movements of biological assets was down 44% to GBP1.9m (Q3 FY22: GBP3.4m) due to a number of factors specific to Q3. These included forex pressure from weak NOK and ISK (-GBP0.6m), a GBP1.2m reduction in the margin from harvest income where third party production costs have been significantly higher than the prior year, together with our own cost inflation, and lower capitalisation of production costs as a result of lower closing stock levels (-GBP1.2m). Biological assets were higher in Q3 FY22 in anticipation of higher sales in Q4 FY22 due to supply issues in the market a year ago. On a constant currency basis Adjusted EBITDA excluding FV movements was down -29% compared to Q3 FY22.

Revenue YTD at GBP48.9m was 23% higher than the prior year (Q3 YTD FY22: GBP39.7m) and Adjusted EBITDA excluding fair value movements in biological assets was 5% below the prior year at GBP7.6m (Q3 YTD FY22: GBP8.1m) (+7% CER).

Health

Revenues in Q3 FY23 were GBP3.8m, in line with the prior year (Q3 FY22: GBP3.8m). Sales from Ectosan(R) Vet and CleanTreat(R) were GBP2.7m, 25% ahead of the prior year, while Salmosan(R) sales for the quarter were below prior year at GBP1.1m (Q3 FY22 GBP1.6m) following strong sales in Q2. Adjusted EBITDA was a loss of GBP1.0m (Q3 FY22: loss of GBP0.6m) as a result of the low utilisation rate of the CleanTreat(R) assets in the quarter due to it being the low season for sea lice treatments. GBP0.9m of the revenue in the period (Q3 FY22: GBP0.2m) was derived from recharging vessel and fuel costs associated with the Ectosan(R) Vet and CleanTreat(R) operations. YTD revenue was significantly ahead of the prior year at GBP22.9m (Q3 YTD FY22: GBP14.5m) with corresponding YTD Adjusted EBITDA also higher at GBP5.6m (YTD Q3 FY22 GBP0.5m loss).

Q3 has seasonally been a slow period for sea lice treatments as anticipated, however going into Q4, we expect increased activity. We continue to progress the development of a new configuration of the Group's CleanTreat(R) systems with our partners MMC, a wellboat equipment provider and SALT, a ship designer. The new configuration is based on the next generation of large wellboats, which form a core part of our customers' infrastructure and is of strategic importance for the ongoing commercial roll-out of Ectosan(R) Vet and CleanTreat(R).

Q3 YTD FY23 Commentary

Q3 YTD the Group delivered 15% growth (CER +13%) in revenue at GBP133.1m and 27% growth (CER +27%) in Adjusted EBITDA excluding fair value movements from biological assets at GBP25.4m. Genetics and Health reported strong revenue growth of 23% and 57% respectively while revenues in Advanced Nutrition were in line with the prior year despite significant headwinds in the shrimp markets.

Operating costs were GBP34.7m, an 11% increase from the prior year (Q3 YTD FY22: GBP31.4) due to higher activity levels, cost inflation and the impact of forex movements, while R&D expenses of GBP4.5m were 4% lower than the comparative period in the previous year (Q3 YTD FY22: GBP4.7m). Total R&D investment including capitalised development costs was GBP4.9m, GBP1.4m below the prior year (Q3 YTD FY22: GBP6.3m) following the cessation of capitalisation of SPR shrimp development costs at the end of the prior year.

Adjusted EBITDA (excluding fair value movement from biological assets) was GBP25.4m (Q3 YTD FY22: GBP20.0m) driven by higher revenues, increased asset utilisation and ongoing cost control. As a result, the Group achieved an Adjusted EBITDA margin (excluding fair value movement from biological assets) of 19% (Q3 YTD FY22: 17%). Depreciation and amortisation decreased 3% from the comparative period last year to GBP28.1m (Q3 YTD FY22: GBP29.0m), leaving the operating loss in the period at GBP4.2m (Q3 YTD FY22: GBP6.1m).

There was a significant decrease in net finance costs for Q3 YTD to GBP2.4m (Q3 YTD FY22: GBP10.3m), primarily due to the portion of the movement in the fair value of the derivative instrument which is ineffective for hedge accounting purposes and forex movements. Ineffective movements in the fair value of the derivative instruments were a gain of GBP3.7m (Q3 YTD FY22: GBP1.7m loss) and there were net forex gains of GBP0.5m (Q3 YTD FY22: GBP2.6m loss). Interest costs, including interest on right of use assets, were GBP1.2m higher than prior year following the refinancing at the end of FY22. Together this led to a Q3 YTD FY23 loss before tax of GBP6.6m significantly below the loss in the previous year of GBP16.4m. There was a lower income tax charge in the period of GBP1.4m (YTD Q3 FY22: GBP5.2m) due to lower profits in the territories with no available loss reliefs, leaving loss after tax of GBP8.0m significantly below the prior year (Q3 YTD FY22: loss after tax GBP21.6m).

Year to date, the Group reported a net operating cash inflow of GBP11.2m after an increase in working capital of GBP5.3m mainly due to a reduction in payables in the nutrition business which has had low sales in recent months. Net cash outflow from investing activities was GBP11.3m, GBP8.0m of which was spent in acquiring the minority interest in Benchmark Genetics Iceland. Capex was GBP4.2m primarily in Genetics (GBP2.8m) and Health (GBP1.2m) and capitalised R&D was GBP0.4m mostly incurred in Health, both of which were offset by receipts of deferred consideration from earlier year disposals of divested businesses of GBP1.3m. Our cash position at the end of the period was GBP32.9m and liquidity of GBP45.1m.

Outlook

YTD Q3 FY23 the Group has delivered double digit revenue growth of 15% and 27% increase in Adjusted EBITDA excluding FV movement from biological assets. This demonstrates the momentum in our business and resilience of our diversified business model to face cyclical fluctuations in our end markets.

Looking forward conditions in the salmon remain favourable while the global shrimp markets are expected to remain unchanged for the rest of the year. We anticipate a seasonal improvement in sales of our Health solutions and continue to have good visibility of our Genetics revenues. There is continued commercial focus in the business, and the Group is trading within market expectations for the full year.

 
                                                                                YTD Q3          YTD Q3 
                                               Q3 2023         Q3 2022            2023            2022       FY 2022 
 All figures in GBP000's         Notes     (unaudited)     (unaudited)     (unaudited)     (unaudited)     (audited) 
------------------------------  ------  --------------  --------------  --------------  --------------  ------------ 
 Revenue                           4            34,267          36,272         133,129         115,519       158,277 
 Cost of sales                                (16,990)        (16,799)        (66,807)        (56,524)      (75,149) 
------------------------------  ------ 
 Gross profit                                   17,277          19,473          66,322          58,995        83,128 
 Research and development 
  costs                                        (1,496)         (1,426)         (4,494)         (4,663)       (6,691) 
 Other operating costs                        (10,639)        (11,464)        (34,682)        (31,371)      (44,661) 
 Share of (loss)/profit 
  of equity-accounted 
  investees, net of 
  tax                                             (55)            (10)               1           (538)         (595) 
------------------------------  ------  --------------  --------------  --------------  --------------  ------------ 
 Adjusted EBITDA(2)                              5,087           6,573          27,147          22,423        31,181 
 Exceptional - restructuring, 
  disposal and acquisition 
  related items                    5             (530)           (469)         (3,218)             439            16 
------------------------------  ------  --------------  --------------  --------------  --------------  ------------ 
 EBITDA(1)                                       4,557           6,104          23,929          22,862        31,197 
 Depreciation and impairment                   (4,702)         (5,206)        (13,868)        (15,258)      (19,897) 
 Amortisation and impairment                   (4,318)         (4,849)        (14,230)        (13,721)      (19,161) 
------------------------------  ------  --------------  --------------  --------------  --------------  ------------ 
 Operating profit/(loss)                       (4,463)         (3,951)         (4,169)         (6,117)       (7,861) 
 Finance cost                      6           (2,981)         (7,428)        (13,207)        (10,674)      (20,057) 
 Finance income                    6             2,746             141          10,762             409         4,741 
------------------------------  ------  --------------  --------------  --------------  --------------  ------------ 
 Loss before taxation                          (4,698)        (11,238)         (6,614)        (16,382)      (23,177) 
 Tax on loss                       7                76         (1,584)         (1,407)         (5,200)       (7,274) 
------------------------------  ------  --------------                  -------------- 
 Loss for the period                           (4,622)        (12,822)         (8,021)        (21,582)      (30,451) 
------------------------------  ------  --------------  --------------  --------------  --------------  ------------ 
 Loss for the period 
  attributable to: 
 - Owners of the parent                        (5,153)        (13,394)         (9,294)        (22,526)      (32,087) 
 - Non-controlling 
  interest                                         531             572           1,273             944         1,636 
------------------------------  ------                  -------------- 
                                               (4,622)        (12,822)         (8,021)        (21,582)      (30,451) 
------------------------------  ------  --------------  --------------  --------------  --------------  ------------ 
 
 Earnings per share 
 Basic loss per share 
  (pence)                          8            (0.70)          (1.90)          (1.27)          (3.24)        (4.60) 
 Diluted loss per share 
  (pence)                          8            (0.70)          (1.90)          (1.27)          (3.24)        (4.60) 
------------------------------  ------  --------------  --------------  --------------  --------------  ------------ 
 

1 EBITDA - Earnings before interest, tax, depreciation, amortisation, and impairment

2 Adjusted EBITDA - EBITDA before exceptional items including acquisition related items

 
                                                                                YTD Q3          YTD Q3 
                                               Q3 2023         Q3 2022            2023            2022       FY 2022 
 All figures in GBP000's                   (unaudited)     (unaudited)     (unaudited)     (unaudited)     (audited) 
---------------------------------  ---  --------------  --------------  --------------  --------------  ------------ 
 
 Loss for the period                           (4,622)        (12,822)         (8,021)        (21,582)      (30,451) 
 Other comprehensive income 
 Items that are or may 
  be reclassified subsequently 
  to profit or loss 
 Foreign exchange translation 
  differences                                 (11,153)          17,180        (35,166)          24,381        47,606 
 Cash flow hedges - changes 
  in fair value                                  2,093         (2,368)           1,794             580         2,627 
 Cash flow hedges - reclassified 
  to profit or loss                              (273)            (19)           (565)             159         2,546 
 Total comprehensive income 
  for the period                           (13,955)              1,971     (41,958)              3,538        22,328 
--------------------------------------  --------------  --------------  --------------  --------------  ------------ 
 
 Total comprehensive income 
  for the period attributable 
  to: 
 - Owners of the parent                    (14,204)              1,381     (42,250)              2,217        20,326 
 - Non-controlling interest                     249                590          292              1,321         2,002 
-------------------------------------- 
                                           (13,955)              1,971     (41,958)              3,538        22,328 
 -------------------------------------  --------------  --------------  --------------  --------------  ------------ 
 

The accompanying notes are an integral part of this consolidated financial information.

 
 
                                                 30 June       30 June    30 September 
                                                    2023          2022            2022 
 All figures in GBP000's             Notes   (unaudited)   (unaudited)       (audited) 
----------------------------------  ------  ------------  ------------  -------------- 
 Assets 
 Property, plant and equipment                    71,880        81,478          81,900 
 Right-of-use assets                              21,755        29,060          27,034 
 Intangible assets                               205,312       235,175         245,264 
 Equity-accounted investees                        3,028         3,086           3,113 
 Other investments                                    13            15              15 
 Biological and agricultural 
  assets                                          21,688        20,927          20,878 
 Non-current assets                              323,676       369,741         378,204 
----------------------------------  ------  ------------  ------------  -------------- 
 Inventories                                      26,244        27,228          29,813 
 Biological and agricultural 
  assets                                          21,301        23,636          25,780 
 Trade and other receivables                      47,858        51,105          56,377 
 Cash and cash equivalents                        32,858        38,179          36,399 
----------------------------------  ------  ------------  ------------  -------------- 
                                                 128,261       140,148         148,369 
 Assets held for sale                  9             850             -               - 
 Current assets                                  129,111       140,148         148,369 
----------------------------------  ------ 
 Total assets                                    452,787       509,889         526,573 
----------------------------------  ------  ------------  ------------  -------------- 
 Liabilities 
 Trade and other payables                       (32,034)      (41,243)        (44,324) 
 Loans and borrowings                 10        (21,757)      (14,226)        (17,091) 
 Corporation tax liability                       (6,791)       (7,408)        (10,211) 
 Provisions                                      (1,557)         (543)         (1,631) 
----------------------------------  ------  ------------  ------------  -------------- 
 Current liabilities                            (62,139)      (63,420)        (73,257) 
----------------------------------  ------  ------------  ------------  -------------- 
 Loans and borrowings                 10        (77,960)     (113,094)        (93,045) 
 Other payables                                  (4,908)       (1,055)         (8,996) 
 Deferred tax                                   (22,755)      (28,116)        (27,990) 
                                            ------------ 
 Non-current liabilities                       (105,623)     (142,265)       (130,031) 
----------------------------------  ------  ------------  ------------  -------------- 
 Total liabilities                             (167,762)     (205,685)       (203,288) 
----------------------------------  ------  ------------  ------------  -------------- 
 Net assets                                      285,025       304,204         323,285 
----------------------------------  ------  ------------  ------------  -------------- 
 Issued capital and reserves 
  attributable to owners of 
  the parent 
 Share capital                        11             739           704             704 
 Additional paid-in share capital     11          37,428       420,824         420,824 
 Capital redemption reserve                            5             5               5 
 Retained earnings                               197,168     (175,866)       (185,136) 
 Hedging reserve                                     526       (5,137)           (703) 
 Foreign exchange reserve                         43,520        54,469          77,705 
                                            ------------ 
 Equity attributable to owners 
  of the parent                                  279,386       294,999         313,399 
 Non-controlling interest                          5,639         9,205           9,886 
----------------------------------  ------  ------------ 
 Total equity and reserves                       285,025       304,204         323,285 
----------------------------------  ------  ------------  ------------  -------------- 
 

The accompanying notes are an integral part of this consolidated financial information.

 
                                                                                         Total 
                                                                                  attributable 
                                 Additional                                          to equity 
                                    paid-in                                            holders           Non- 
                        Share         share       Other    Hedging    Retained              of    controlling      Total 
                      capital      capital*    reserves    reserve    earnings          parent       interest     equity 
                       GBP000        GBP000      GBP000     GBP000      GBP000          GBP000         GBP000     GBP000 
------------------  ---------  ------------  ----------  ---------  ----------  --------------  -------------  --------- 
 
 As at 1 October 
  2022 
  (audited)               704       420,824      77,710      (703)   (185,136)         313,399          9,886    323,285 
------------------  ---------  ------------  ----------  ---------  ----------  --------------  -------------  --------- 
 Comprehensive 
 income/(loss) 
 for the period 
 Profit/(loss) for 
  the 
  period                    -             -           -          -     (9,294)         (9,294)          1,273    (8,021) 
 Other 
  comprehensive 
  income/(loss)             -             -    (34,185)      1,229           -        (32,956)          (981)   (33,937) 
 Total 
  comprehensive 
  income/(loss) 
  for the 
  period                    -             -    (34,185)      1,229     (9,294)        (42,250)            292   (41,958) 
------------------  ---------  ------------  ----------  ---------  ----------  --------------  -------------  --------- 
 Contributions by 
 and 
 distributions to 
 owners 
 Share issue               35        12,985           -          -           -          13,020              -     13,020 
 Share issue costs 
  recognised 
  through equity            -       (2,146)           -          -           -         (2,146)              -    (2,146) 
 Cancellation of 
  part 
  of share premium 
  account 
  (note 11)                 -     (394,235)           -          -     394,235               -              -          - 
 Share-based 
  payment                   -             -           -          -         833             833              -        833 
 Total 
  contributions 
  by and 
  distributions 
  to owners                35     (383,396)           -          -     395,068          11,707              -     11,707 
------------------  ---------  ------------  ----------  ---------  ----------  --------------  -------------  --------- 
 Changes in 
 ownership 
 Acquisition of 
  NCI                       -             -           -          -     (3,470)         (3,470)        (4,539)    (8,009) 
 Total changes in 
  ownership 
  interests                 -             -           -          -     (3,470)         (3,470)        (4,539)    (8,009) 
 Total 
  transactions 
  with 
  owners of the 
  Company                  35     (383,396)           -          -     391,598           8,237        (4,539)      3,698 
------------------  ---------  ------------  ----------  ---------  ----------  --------------  -------------  --------- 
 As at 30 June 
  2023 (unaudited)        739        37,428      43,525        526     197,168         279,386          5,639    285,025 
------------------  ---------  ------------  ----------  ---------  ----------  --------------  -------------  --------- 
 
 As at 1 October 
  2021 
  (audited)               670       400,682      30,470    (5,876)   (154,231)         271,715          7,884    279,599 
------------------  ---------  ------------  ----------  ---------  ----------  --------------  -------------  --------- 
 Comprehensive 
 income/(loss)for 
 the period 
 Profit/(loss) for 
  the 
  period                    -             -           -          -    (22,526)        (22,526)            944   (21,582) 
 Other 
  comprehensive 
  income/(loss)             -             -      24,004        739           -          24,743            377     25,120 
 Total 
  comprehensive 
  income/(loss)for 
  the 
  period                    -             -      24,004        739    (22,526)           2,217          1,321      3,538 
------------------  ---------  ------------  ----------  ---------  ----------  --------------  -------------  --------- 
 Contributions by 
 and 
 distributions to 
 owners 
 Share issue               34        20,704           -          -           -          20,738              -     20,738 
 Share issue costs 
  recognised 
  through equity            -         (562)           -          -           -           (562)              -      (562) 
 Share-based 
  payment                   -             -           -          -         891             891              -        891 
 Total 
  contributions 
  by and 
  distributions 
  to owners                34        20,142           -          -         891          21,067              -     21,067 
------------------  ---------  ------------  ----------  ---------  ----------  --------------  -------------  --------- 
 Changes in 
 ownership 
 Total changes in 
 ownership 
 interests                  -             -           -          -           -               -              -          - 
 Total 
  transactions 
  with 
  owners of the 
  Company                  34        20,142           -          -         891          21,067              -     21,067 
------------------  ---------  ------------  ----------  ---------  ----------  --------------  -------------  --------- 
 As at 30 June 
  2022 (unaudited)        704       420,824      54,474    (5,137)   (175,866)         294,999          9,205    304,204 
------------------  ---------  ------------  ----------  ---------  ----------  --------------  -------------  --------- 
 
 As at 1 October 
  2021 
  (audited)               670       400,682      30,470    (5,876)   (154,231)         271,715          7,884    279,599 
------------------  ---------  ------------  ----------  ---------  ----------  --------------  -------------  --------- 
 Comprehensive 
 income/(loss) 
 for the period 
 Profit/(loss) for 
  the 
  period                    -             -           -          -    (32,087)        (32,087)          1,636   (30,451) 
 Other 
  comprehensive 
  income/(loss)             -             -      47,240      5,173           -          52,413            366     52,779 
 Total 
  comprehensive 
  income/(loss) 
  for the 
  period                    -             -      47,240      5,173    (32,087)          20,326          2,002     22,328 
------------------  ---------  ------------  ----------  ---------  ----------  --------------  -------------  --------- 
 Contributions by 
 and 
 distributions to 
 owners 
 Share issue               34        20,704           -          -           -          20,738              -     20,738 
 Share issue costs 
  recognised 
  through equity            -         (562)           -          -           -           (562)              -      (562) 
 Share-based 
  payment                   -             -           -          -       1,182           1,182              -      1,182 
 Total 
  contributions 
  by and 
  distributions 
  to owners                34        20,142           -          -       1,182          21,358              -     21,358 
------------------  ---------  ------------  ----------  ---------  ----------  --------------  -------------  --------- 
 Changes in 
 ownership 
 Total changes in 
 ownership 
 interests                  -             -           -          -           -               -              -          - 
 Total 
  transactions 
  with 
  owners of the 
  Company                  34        20,142           -          -       1,182          21,358              -     21,358 
------------------  ---------  ------------  ----------  ---------  ----------  --------------  -------------  --------- 
 As at 30 
  September 2022 
  (audited)               704       420,824      77,710      (703)   (185,136)         313,399          9,886    323,285 
------------------  ---------  ------------  ----------  ---------  ----------  --------------  -------------  --------- 
 

*Other reserves in this statement is an aggregation of capital redemption reserve and foreign exchange reserve

 
 
                                                            30 June       30 June    30 September 
                                                               2023          2022            2022 
                                                Notes   (unaudited)   (unaudited)       (audited) 
---------------------------------------------  ------  ------------  ------------  -------------- 
 Cash flows from operating activities 
 Loss for the period                                        (8,021)      (21,582)        (30,451) 
 Adjustments for: 
 Depreciation and impairment of property, 
  plant and equipment                                         6,363         6,324           8,602 
 Depreciation and impairment of right-of-use 
  assets                                                      7,505         8,934          11,295 
 Amortisation and impairment of intangible 
  fixed assets                                               14,230        13,721          19,161 
 Loss on sale of property, plant and 
  equipment                                                    (36)          (43)            (43) 
 Finance income                                             (4,195)         (238)           (319) 
 Finance costs                                                7,173         7,913          18,437 
 Increase in fair value of contingent 
  consideration receivable                                        -       (1,203)         (1,203) 
 Share of (loss)/profit of equity-accounted 
  investees, net of tax                                         (1)           538             595 
 Foreign exchange (losses)/gains                            (2,443)         5,607         (3,985) 
 Share-based payment expense                                    833           891           1,182 
 Other adjustments for non-cash items                             -             -           (276) 
 Tax charge                                                   1,407         5,200           7,274 
 Decrease/(increase) in trade and other 
  receivables                                                 3,772       (4,456)         (8,511) 
 Decrease/(increase) in inventories                           2,249       (7,314)         (5,406) 
 Increase in biological and agricultural 
  assets                                                      (403)       (4,144)         (6,099) 
 (Decrease)/increase in trade and other 
  payables                                                 (10,862)       (6,228)           6,946 
 (Decrease)/increase in provisions                             (20)          (21)           1,058 
---------------------------------------------  ------  ------------  ------------  -------------- 
                                                             17,551         3,899          18,257 
 Income taxes paid                                          (6,335)       (6,100)         (7,447) 
---------------------------------------------  ------  ------------  ------------  -------------- 
 Net cash flows generated from operating 
  activities                                                 11,216       (2,201)          10,810 
---------------------------------------------  ------  ------------  ------------  -------------- 
 Investing activities 
 Acquisition of minority interests in 
  subsidiaries, net of cash acquired             14         (8,009)             -               - 
 Acquisition of subsidiaries                     14            (48)             -               - 
 Purchase of investments                                      (359)         (108)           (378) 
 Receipts from disposal of investments           14           1,250           919           1,544 
 Purchases of property, plant and equipment                 (4,171)       (7,169)        (10,808) 
 Purchase of intangibles                                      (120)       (1,757)           (205) 
 Capitalised research and development 
  costs                                                       (380)             -         (1,708) 
 Proceeds from sale of fixed assets                              99           194             220 
 Interest received                                              469            34             119 
 Net cash flows used in investing activities               (11,269)       (7,887)        (11,216) 
---------------------------------------------  ------  ------------  ------------  -------------- 
 Financing activities 
 Proceeds of share issues                                    13,020        20,782          20,737 
 Share-issue costs recognised through 
  equity                                                    (2,146)         (607)           (562) 
 Proceeds from bank or other borrowings                      21,984             -          67,939 
 Repayment of bank or other borrowings                     (17,527)       (1,333)        (74,874) 
 Capitalised borrowing costs                                (1,159)             -               - 
 Interest and finance charges paid                          (6,736)       (5,381)         (9,629) 
 Repayments of lease liabilities                            (7,349)       (6,928)        (10,533) 
---------------------------------------------                        ------------  -------------- 
 Net cash inflow/(outflow) from financing 
  activities                                                     87         6,533         (6,922) 
---------------------------------------------  ------  ------------  ------------  -------------- 
 Net increase/(decrease) in cash and 
  cash equivalents                                               34       (3,555)         (7,328) 
 Cash and cash equivalents at beginning 
  of period                                                  36,399        39,460          39,460 
 Effect of movements in exchange rate                       (3,575)         2,274           4,267 
---------------------------------------------                        ------------  -------------- 
 Cash and cash equivalents at end of 
  period                                                     32,858        38,179          36,399 
---------------------------------------------  ------  ------------  ------------  -------------- 
 

1. Basis of preparation

Benchmark Holdings plc (the 'Company') is a company incorporated and domiciled in the United Kingdom. These consolidated quarterly financial statements as at and for the nine months ended 30 June 2023 comprises those of the Company and its subsidiaries (together referred to as the 'Group').

These consolidated quarterly financial statements do not comprise statutory accounts within the meaning of section 434 of the Companies Act 2006 and are unaudited. These financial statements do not include all the information required for a complete set of IFRS financial statements. However, selected explanatory notes are included to explain events and transactions that are significant to an understanding of the changes in the Group's financial position and performance since the last annual financial statements. The Group's last annual statutory financial statements as at and for the year ended 30 September 2022 were prepared in accordance with UK adopted international accounting standards in conformity with the requirements of the Companies Act 2006 as it applies to companies reporting under those standards ("Adopted IFRS") and are available from the Company's website at www.benchmarkplc.com .

The prior year comparatives are derived from audited financial information for Benchmark Holdings PLC Group as set out in the Annual Report and Accounts for the year ended 30 September 2022 and the unaudited financial information in the Quarterly Financial Report for the nine months ended 30 June 2022. The comparative figures for the financial year ended 30 September 2022 are not the Company's statutory accounts for that financial year. Those accounts were approved by the Directors on 30 November 2022 and have been delivered to the Registrar of Companies. The audit report received on those accounts was (i) unqualified and (ii) did not include a reference to any matters to which the external 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.

Statement of Compliance

These consolidated quarterly financial statements have been prepared in accordance with UK and EU adopted IAS 34 'Interim Financial Reporting'. These financial statements do not include all of the information required for the full annual financial statements and should be read in conjunction with the Group's last annual consolidated financial statements as at and for the year ended 30 September 2022. These consolidated quarterly financial statements were approved by the Board of Directors on 24 August 2023.

Going concern

The Group's business activities, together with the factors likely to affect its future development, performance and position are set out in the Management Report.

As at 30 June 2023 the Group had net assets of GBP285.0m (30 September 2022: GBP323.3m), including cash of GBP32.9m (30 September 2022: GBP36.4m) as set out in the consolidated balance sheet. The Group made a loss for the nine months of GBP8.0m (year ended 30 September 2022: loss GBP30.5m).

As noted in the Management Report, the business has continued to perform steadily in the first nine months and has shown resilience to some tough market conditions in recent months, with results in line with expectations. The Directors have reviewed forecasts and cash flow projections for a period of at least 12 months including downside sensitivity assumptions in relation to trading performance across the Group to assess the impact on the Group's trading and cash flow forecasts and on the forecast compliance with the covenants included within the Group's financing arrangements.

In the downside analysis performed, the Directors considered severe but plausible scenarios on the Group's trading and cash flow forecasts, firstly in relation to continued roll out of the Ectosan(R) Vet and CleanTreat offering. Sensitivities considered included modelling slower ramp up of the commercialisation of Ectosan(R) Vet and CleanTreat(R) through delayed roll-out of the revised operating model for the service, together with reductions in expected biomass treated and reduced treatment prices. Key downside sensitivities modelled in other areas included assumptions on slower commercialisation of SPR shrimp, slower salmon egg sales growth both in Chile and to land-based farms in Genetics, along with sensitivities on sales price increases and demand for artemia feeds in certain territories. Mitigating measures within the control of management have been identified should they be required in response to these sensitivities, including reductions in areas of discretionary spend, tight control over new hires, and deferral of capital projects.

The refinancing exercise which commenced in FY22 was completed in Q1 FY23, so that adequate finance facilities are in place, and with financial instruments in place to fix interest rates and opportunities available to mitigate globally high inflation rates, the Group continues to show resilience against current global economic pressures. The Directors are therefore confident that even under all of the above sensitivity analysis, the Group has sufficient liquidity and resources throughout the period u der review whilst still maintaining adequate headroom against the borrowing covenants and remain confident that the Group has adequate resources to continue to meet its liabilities as and when they fall due within the period of 12 months from the date of approval of these financial statements. Based on their assessment, the Directors believe it remains appropriate to prepare the financial statements on a going concern basis.

   2.      Accounting policies 

The accounting policies adopted are consistent with those used in preparing the consolidated financial statements for the financial year ended 30 September 2022.

Taxes on income in the interim periods are accrued using the tax rate that would be applicable to expected total earnings.

Alternative performance measures ('APMs')

The Directors measure the performance of the Group based on a range of financial measures, including measures not recognised by EU-adopted IFRS. These APMs may not be directly comparable with other companies' APMs, and the Directors do not intend these as a substitute for, or superior to, IFRS measures.

Directors have presented the performance measures Adjusted EBITDA, Adjusted Operating Profit, Adjusted Profit Before Tax and Adjusted EBITDA excluding fair value movement on biological assets because they monitor performance at a consolidated level using these and believe that these measures are relevant to an understanding of the Group's financial performance (see note 12). Furthermore, the Directors also refer to current period results using constant currency, which are derived by retranslating current period results using the prior year's foreign exchange rates.

Use of estimates and judgements

The preparation of quarterly financial information requires management to make certain judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual amounts may differ from these estimates.

In preparing these quarterly financial statements the significant judgements made by management in applying the Group's accounting policies and the key sources of estimation uncertainty were the same as those applied to the consolidated financial statements for the year ended 30 September 2022.

   3.      Segment information 

Operating segments are reported in a manner consistent with the reports made to the chief operating decision maker. It is considered that the role of chief operating decision maker is performed by the Board of Directors.

The Group operates globally and for management purposes is organised into reportable segments based on the following business areas:

-- Genetics - harnesses industry leading salmon breeding technologies combined with state-of-the-art production facilities to provide a range of year-round high genetic merit ova.

-- Advanced Nutrition - manufactures and provides technically advanced nutrition and health products to the global aquaculture industry.

-- Health - the segment provides health products and services to the global aquaculture market.

   3.     Segment information (continued) 

In order to reconcile the segmental analysis to the consolidated income statement, corporate and inter-segment sales are also shown. Corporate sales represent revenues earned from recharging certain central costs to the operating business areas, together with unallocated central costs.

Measurement of operating segment profit or loss

Inter-segment sales are priced along the same lines as sales to external customers, with an appropriate discount being applied to encourage use of Group resources at a rate acceptable to local tax authorities. This policy was applied consistently throughout the current and prior period.

 
  Segmental Revenue 
                              ---------------  ---------------  --------------  ---------------  ------------- 
                                                                        YTD Q3           YTD Q3 
                                      Q3 2023          Q3 2022            2023             2022        FY 2022 
   All figures in GBP000's        (unaudited)      (unaudited)     (unaudited)      (unaudited)      (audited) 
----------------------------  ---------------  ---------------  --------------  ---------------  ------------- 
  Genetics                             14,426           13,091          48,907           39,694         58,008 
  Advanced Nutrition                   16,067           19,381          61,391           61,414         80,286 
  Health                                3,795            3,840          22,872           14,533         20,135 
  Corporate                             1,426            1,406           4,299            4,218          5,120 
  Inter-segment sales                 (1,447)          (1,446)         (4,340)          (4,340)        (5,272) 
  Total                                34,267           36,272         133,129          115,519        158,277 
----------------------------  ---------------  ---------------  --------------  ---------------  ------------- 
 
 
  Segmental Adjusted EBITDA 
                                                                -------------- 
                                                                        YTD Q3           YTD Q3 
                                      Q3 2023          Q3 2022            2023             2022        FY 2022 
   All figures in GBP000's        (unaudited)      (unaudited)     (unaudited)      (unaudited)      (audited) 
----------------------------  ---------------  ---------------  --------------  ---------------  ------------- 
  Genetics                              3,356            4,816           9,339           10,507         15,980 
  Advanced Nutrition                    3,420            2,837          14,886           14,311         19,017 
  Health                              (1,022)            (610)           5,628            (517)            108 
  Corporate                             (667)            (470)         (2,706)          (1,878)        (3,924) 
  Total                                 5,087            6,573          27,147           22,423         31,181 
----------------------------  ---------------  ---------------  --------------  ---------------  ------------- 
 

Reconciliations of segmental information to IFRS measures

 
  Reconciliation of Reportable Segments Adjusted EBITDA to Loss before 
   taxation 
------------------------------------------------------------------------------------------------------------------ 
                                                                            YTD Q3           YTD Q3 
                                         Q3 2023          Q3 2022             2023             2022        FY 2022 
   All figures in GBP000's           (unaudited)      (unaudited)      (unaudited)      (unaudited)      (audited) 
-------------------------------  ---------------  ---------------  ---------------  ---------------  ------------- 
  Total reportable segment 
   Adjusted EBITDA                         5,754            7,043           29,853           24,301         35,105 
  Corporate Adjusted EBITDA                (667)            (470)          (2,706)          (1,878)        (3,924) 
-------------------------------  ---------------  ---------------  ---------------  ---------------  ------------- 
  Adjusted EBITDA                          5,087            6,573           27,147           22,423         31,181 
  Exceptional - restructuring, 
   disposal and acquisition 
   related items                           (530)            (469)          (3,218)              439             16 
  Depreciation and impairment            (4,702)          (5,206)         (13,868)         (15,258)       (19,897) 
  Amortisation and impairment            (4,318)          (4,849)         (14,230)         (13,721)       (19,161) 
  Net finance costs                        (235)          (7,287)          (2,445)         (10,265)       (15,316) 
  Loss before taxation                   (4,698)         (11,238)          (6,614)         (16,382)       (23,177) 
-------------------------------  ---------------  ---------------  ---------------  ---------------  ------------- 
 
   4.     Revenue 

The Group's operations and main revenue streams are those described in its financial statements to 30 September 2022. The Group's revenue is derived from contracts with customers.

Disaggregation of revenue

In the following tables, revenue is disaggregated by primary geographical market and by sales of goods and services. The table includes a reconciliation of the disaggregated revenue with the Group's reportable segments (see note 3).

Sale of goods and provision of services

 
                                              3 months ended 30 June 2023 (unaudited) 
-------------------------  ---------------------------------------------------------------------------- 
                                           Advanced                           Inter-segment 
 All figures in GBP000's     Genetics     Nutrition    Health    Corporate            sales     Total 
-------------------------  ----------  ------------  --------  -----------  ---------------  -------- 
  Sale of goods                13,523        16,049     2,259            -                -    31,831 
  Provision of services           900             -     1,536            -                -     2,436 
  Inter-segment sales               3            18         -        1,426          (1,447)         - 
                               14,426        16,067     3,795        1,426          (1,447)    34,267 
-------------------------  ----------  ------------  --------  -----------  ---------------  -------- 
 
                                              3 months ended 30 June 2022 (unaudited) 
-------------------------  ---------------------------------------------------------------------------- 
                                           Advanced                           Inter-segment 
 All figures in GBP000's     Genetics     Nutrition    Health    Corporate            sales     Total 
-------------------------  ----------  ------------  --------  -----------  ---------------  -------- 
  Sale of goods                12,148        19,346     3,598            -                -    35,092 
  Provision of services           938             -       242            -                -     1,180 
  Inter-segment sales               5            35         -        1,406          (1,446)         - 
-------------------------  ----------  ------------  --------  -----------  ---------------  -------- 
                               13,091        19,381     3,840        1,406          (1,446)    36,272 
-------------------------  ----------  ------------  --------  -----------  ---------------  -------- 
 
                                              9 months ended 30 June 2023 (unaudited) 
-------------------------  ---------------------------------------------------------------------------- 
                                           Advanced                           Inter-segment 
 All figures in GBP000's     Genetics     Nutrition    Health    Corporate            sales     Total 
-------------------------  ----------  ------------  --------  -----------  ---------------  -------- 
  Sale of goods                45,727        61,356    15,823            -                -   122,906 
  Provision of services         3,174             -     7,049            -                -    10,223 
  Inter-segment sales               6            35         -        4,299          (4,340)         - 
                               48,907        61,391    22,872        4,299          (4,340)   133,129 
-------------------------  ----------  ------------  --------  -----------  ---------------  -------- 
 
                                              9 months ended 30 June 2022 (unaudited) 
-------------------------  ---------------------------------------------------------------------------- 
                                           Advanced                           Inter-segment 
 All figures in GBP000's     Genetics     Nutrition    Health    Corporate            sales     Total 
-------------------------  ----------  ------------  --------  -----------  ---------------  -------- 
  Sale of goods                36,529        61,339     9,443            -                -   107,311 
  Provision of services         3,118             -     5,090            -                -     8,208 
  Inter-segment sales              47            75         -        4,218          (4,340)         - 
-------------------------  ----------  ------------  --------  -----------  ---------------  -------- 
                               39,694        61,414    14,533        4,218          (4,340)   115,519 
-------------------------  ----------  ------------  --------  -----------  ---------------  -------- 
 
   4.     Revenue (continued) 

Sale of goods and provision of services (continued)

 
                                             12 months ended 30 September 2022 (audited) 
-------------------------  ------------------------------------------------------------------------------ 
                                           Advanced                           Inter-segment 
 All figures in GBP000's     Genetics     Nutrition    Health    Corporate            sales           Total 
-------------------------  ----------  ------------  --------  -----------  ---------------  -------------- 
  Sale of goods                53,978        80,191    13,528            -                -         147,697 
  Provision of services         3,973             -     6,607            -                -          10,580 
  Inter-segment sales              57            95         -        5,120          (5,272)               - 
-------------------------  ----------  ------------  --------  -----------  ---------------  -------------- 
                               58,008        80,286    20,135        5,120          (5,272)         158,277 
-------------------------  ----------  ------------  --------  -----------  ---------------  -------------- 
 
 

Primary geographical markets

 
                                            3 months ended 30 June 2023 (unaudited) 
-------------------------  ------------------------------------------------------------------------- 
                                           Advanced                           Inter-segment 
 All figures in GBP000's     Genetics     Nutrition    Health    Corporate            sales    Total 
-------------------------  ----------  ------------  --------  -----------  ---------------  ------- 
  Norway                        7,190           349     3,155            -                -   10,694 
  India                             -           671         -            -                -      671 
  Turkey                           54         1,208         -            -                -    1,262 
  Greece                            -         1,698         -            -                -    1,698 
  Faroe Islands                 1,668             -       116            -                -    1,784 
  Ecuador                           9         1,936         -            -                -    1,945 
  United Kingdom                  783            27        93            -                -      903 
  Chile                           332             1       291            -                -      624 
  Vietnam                           -         2,445         -            -                -    2,445 
  Rest of Europe                1,546           767         -            -                -    2,313 
  Rest of World                 2,841         6,947       140            -                -    9,928 
  Inter-segment sales               3            18         -        1,426          (1,447)        - 
                               14,426        16,067     3,795        1,426          (1,447)   34,267 
-------------------------  ----------  ------------  --------  -----------  ---------------  ------- 
 
                                            3 months ended 30 June 2022 (unaudited) 
-------------------------  ------------------------------------------------------------------------- 
                                           Advanced                           Inter-segment 
 All figures in GBP000's     Genetics     Nutrition    Health    Corporate            sales    Total 
-------------------------  ----------  ------------  --------  -----------  ---------------  ------- 
  Norway                        7,721           328     2,411            -                -   10,460 
  India                           181         3,208         -            -                -    3,389 
  Turkey                            -         1,173         -            -                -    1,173 
  Greece                            2         1,795         -            -                -    1,797 
  Faroe Islands                 1,325             1       101            -                -    1,427 
  Ecuador                          18         1,575         -            -                -    1,593 
  United Kingdom                  363            39        48            -                -      450 
  Chile                           429             2        96            -                -      527 
  Vietnam                           -         4,022         -            -                -    4,022 
  Rest of Europe                1,591           631         -            -                -    2,222 
  Rest of World                 1,456         6,572     1,184            -                -    9,212 
  Inter-segment sales               5            35         -        1,406          (1,446)        - 
                               13,091        19,381     3,840        1,406          (1,446)   36,272 
-------------------------  ----------  ------------  --------  -----------  ---------------  ------- 
 
   4.     Revenue (continued) 

Primary geographical markets (continued)

 
                                     9 months ended 30 June 2023 (unaudited) 
-----------------  -------------------------------------------------------------------------- 
 All figures                       Advanced                           Inter-segment 
  in GBP000's        Genetics     Nutrition    Health    Corporate            sales     Total 
-----------------  ----------  ------------  --------  -----------  ---------------  -------- 
  Norway               30,251           691    17,607            -                -    48,549 
  India                     -         7,696         -            -                -     7,696 
  Turkey                   60         5,940         -            -                -     6,000 
  Greece                    -         5,969         -            -                -     5,969 
  Faroe Islands         4,987             -       464            -                -     5,451 
  Ecuador                  38         5,508         -            -                -     5,546 
  United Kingdom        2,334            54       135            -                -     2,523 
  Chile                 1,465            12       633            -                -     2,110 
  Vietnam                   -         7,475         -            -                -     7,475 
  Rest of 
   Europe               5,288         4,105         -            -                -     9,393 
  Rest of 
   World                4,478        23,906     4,033            -                -    32,417 
  Inter-segment 
   sales                    6            35         -        4,299          (4,340)         - 
                       48,907        61,391    22,872        4,299          (4,340)   133,129 
-----------------  ----------  ------------  --------  -----------  ---------------  -------- 
 
                                     9 months ended 30 June 2022 (unaudited) 
-----------------  -------------------------------------------------------------------------- 
 All figures                       Advanced                           Inter-segment 
  in GBP000's        Genetics     Nutrition    Health    Corporate            sales     Total 
-----------------  ----------  ------------  --------  -----------  ---------------  -------- 
  Norway               23,515           651    11,367            -                -    35,533 
  India                   581        10,927         -            -                -    11,508 
  Turkey                    -         5,105         -            -                -     5,105 
  Greece                    2         5,266         -            -                -     5,268 
  Faroe Islands         3,926             7       378            -                -     4,311 
  Ecuador                  18         3,866         -            -                -     3,884 
  United Kingdom        3,219            67       166            -                -     3,452 
  Chile                   769             7       649            -                -     1,425 
  Vietnam                   -        10,031         -            -                -    10,031 
  Rest of 
   Europe               4,952         3,212         -            -                -     8,164 
  Rest of 
   World                2,665        22,200     1,973            -                -    26,838 
  Inter-segment 
   sales                   47            75         -        4,218          (4,340)         - 
                       39,694        61,414    14,533        4,218          (4,340)   115,519 
-----------------  ----------  ------------  --------  -----------  ---------------  -------- 
 
   4.     Revenue (continued) 

Primary geographical markets (continued)

 
                                           12 months ended 30 September 2022 (audited) 
-------------------------  -------------------------------------------------------------------------- 
                                           Advanced                           Inter-segment 
 All figures in GBP000's     Genetics     Nutrition    Health    Corporate            sales     Total 
-------------------------  ----------  ------------  --------  -----------  ---------------  -------- 
  Norway                       34,666           965    15,571            -                -    51,202 
  India                           619        12,001         -            -                -    12,620 
  Turkey                            -         6,419         -            -                -     6,419 
  Greece                            2         6,197         -            -                -     6,199 
  Faroe Islands                 5,465             9       587            -                -     6,061 
  Ecuador                          18         6,472         -            -                -     6,490 
  United Kingdom                4,318            93       199            -                -     4,610 
  Chile                         1,006            15       871            -                -     1,892 
  Vietnam                           -        10,512         -            -                -    10,512 
  Rest of Europe                7,110         4,056         -            -                -    11,166 
  Rest of World                 4,747        33,452     2,907            -                -    41,106 
  Inter-segment sales              57            95       (0)        5,120          (5,272)       (0) 
                               58,008        80,286    20,135        5,120          (5,272)   158,277 
-------------------------  ----------  ------------  --------  -----------  ---------------  -------- 
 
   5.     Exceptional - restructuring, disposal, and acquisition related items 

Items that are material because of their size or nature, non-recurring and whose significance is sufficient to warrant separate disclosure and identification within the consolidated financial statements are referred to as exceptional items. The separate reporting of exceptional items helps to provide an understanding of the Group's underlying performance.

 
 All figures in GBP000's                  Q3 2023         Q3 2022             YTD             YTD       FY 2022 
                                                                          Q3 2023         Q3 2022 
                                      (unaudited)     (unaudited)     (unaudited)     (unaudited)     (audited) 
----------------------------  ---  --------------  --------------  --------------  --------------  ------------ 
  Acquisition related items                   579               -             579               -             - 
  Exceptional restructuring 
   costs                                      153             508           2,826             606         1,229 
  (Income)/cost in relation 
   to disposals                             (201)            (39)           (186)         (1,045)       (1,245) 
 Total exceptional items                      530             469           3,218           (439)          (16) 
---------------------------------  --------------  --------------  --------------  --------------  ------------ 
 

Acquisition related items comprise fees incurred in the period in connection with an aborted acquisition.

Exceptional restructuring costs include GBP43,000 for the quarter (Q3 2022: GBP331,000) and GBP2,580,000 YTD (Q3 YTD 2022: GBP371,000) of legal and professional costs in relation to preparing for listing the Group on the Oslo stock exchange, and GBP110,000 for the quarter (Q3 2022: GBP177,000) and GBP246,000 YTD (Q3 YTD 2022: GBP235,000) relating to other restructuring costs.

(Income)/costs in relation to disposals in the quarter and YTD relate to a credit of GBP235,000 (Q3 2022: GBP294,000 credit; Q3 YTD 2022: GBP1,202,000) due to higher than anticipated deferred consideration received from subsidiary company disposals made in 2020 offset by GBP34,000 (Q3 2022: GBP255,000) in Q3 and GBP49,000 in the year to date (Q3 YTD 2022: GBP157,000) of other disposal costs.

   6.     Net finance costs 
 
                                                                                   YTD             YTD 
                                               Q3 2023         Q3 2022         Q3 2023         Q3 2022       FY 2022 
 All figures in GBP000's                   (unaudited)     (unaudited)     (unaudited)     (unaudited)     (audited) 
--------------------------------------  --------------  --------------  --------------  --------------  ------------ 
 Interest received on bank deposits                155               9             472             238           319 
 Foreign exchange gains on financing 
  activities                                       158               -             158               -         4,422 
 Foreign exchange gains on operating 
  activities                                     1,363             114           6,409             171             - 
 Cash flow hedges - reclassified 
  from OCI                                         273              19             565               -             - 
 Cash flow hedges - ineffective 
  portion of changes in fair value                 798               -           3,158               -             - 
-------------------------------------- 
 Finance income                                  2,746             141          10,762             409         4,741 
--------------------------------------  --------------  --------------  --------------  --------------  ------------ 
 Leases (interest portion)                       (390)            (24)         (1,262)           (717)       (1,744) 
 Cash flow hedges - reclassified 
  from OCI                                           -               -               -           (159)       (2,546) 
 Cash flow hedges - ineffective 
  portion of changes in fair value                   -         (2,318)               -         (1,562)       (4,475) 
 Foreign exchange gains on financing 
  activities                                         -         (1,542)               -         (1,984)             - 
 Foreign exchange losses on operating 
  activities                                     (175)         (1,683)         (6,034)           (777)       (1,620) 
 Interest expense on financial 
  liabilities measured at amortised 
  cost                                         (2,416)         (1,863)         (5,911)         (5,475)       (9,672) 
 Finance costs                                 (2,981)         (7,428)        (13,207)        (10,674)      (20,057) 
--------------------------------------  --------------  --------------  --------------  --------------  ------------ 
 Net finance costs recognised 
  in profit or loss                              (235)         (7,287)         (2,445)        (10,265)      (15,316) 
--------------------------------------  --------------  --------------  --------------  --------------  ------------ 
 
   7.     Taxation 
 
                                                                               YTD Q3          YTD Q3 
                                              Q3 2023         Q3 2022            2023            2022       FY 2022 
 All figures in GBP000's                  (unaudited)     (unaudited)     (unaudited)     (unaudited)     (audited) 
--------------------------------  ---  --------------  --------------  --------------  --------------  ------------ 
 
 Analysis of charge in period 
 Current tax: 
 Current income tax expense 
  on profits for the period                       823           2,596           3,658           7,603        11,727 
 Adjustment in respect of prior 
  periods                                           -               -               -               -          (39) 
-------------------------------------  --------------  --------------  --------------  --------------  ------------ 
 Total current tax charge                         823           2,596           3,658           7,603        11,688 
 
 Deferred tax: 
 Origination and reversal of 
  temporary differences                         (899)         (1,012)         (2,251)         (2,403)       (4,414) 
 Deferred tax movements in 
  respect of prior periods                          -               -               -               -             - 
--------------------------------  ---  --------------  --------------  --------------  --------------  ------------ 
 Total deferred tax credit                      (899)         (1,012)         (2,251)         (2,403)       (4,414) 
                                                                                                    -             - 
--------------------------------  ---  --------------  --------------  --------------  --------------  ------------ 
 Total tax (credit)/charge                       (76)           1,584           1,407           5,200         7,274 
-------------------------------------  --------------  --------------  --------------  --------------  ------------ 
 
   8.     Loss per share 

Basic loss per share is calculated by dividing the loss attributable to ordinary equity holders of the Company by the weighted average number of ordinary shares in issue during the period.

 
                                                                                YTD             YTD 
                                            Q3 2023         Q3 2022         Q3 2023         Q3 2022       FY 2022 
                                        (unaudited)     (unaudited)     (unaudited)     (unaudited)     (audited) 
-----------------------------------  --------------  --------------  --------------  --------------  ------------ 
 Loss attributable to equity 
  holders of the parent (GBP000)            (5,153)        (13,394)         (9,294)        (22,526)      (32,087) 
 Weighted average number of shares 
  in issue (thousands)                      739,300         703,961         729,437         696,303       698,233 
 Basic loss per share (pence)                (0.70)          (1.90)          (1.27)          (3.24)        (4.60) 
-----------------------------------  --------------  --------------  --------------  --------------  ------------ 
 

Diluted loss per share is calculated by adjusting the weighted average number of ordinary shares outstanding to assume conversion of all dilutive potential ordinary shares. This is done by calculating the number of shares that could have been acquired at fair value (determined as the average market price of the Company's shares for the period) based on the monetary value of the subscription rights attached to outstanding share options and warrants. The number of shares calculated above is compared with the number of shares that would have been issued assuming the exercise of the share options and warrants.

Therefore, the Company is required to adjust the earnings per share calculation in relation to the share options that are in issue under the Company's share-based incentive schemes, and outstanding warrants. However, as any potential ordinary shares would be anti-dilutive due to losses being made there is no difference between Basic loss per share and Diluted loss per share for any of the periods being reported.

A total of 5,988,043 potential ordinary shares have not been included within the calculation of statutory diluted loss per share for the year (30 September 2022: 6,240,304 and 30 June 2022: 5,066,469). These potential ordinary shares could dilute earnings/loss per share in the future.

   9.     Assets held for sale 

This property was transferred to assets held for sales at GBP850,000, which is the book value and market value.

 
 Assets held for sale 
                                  ------------  ------------  ------------- 
                                   Transferred                        Total 
                                       to held    Fair value         assets 
 All figures in GBP000's              for sale    adjustment    transferred 
-------------------------------   ------------  ------------  ------------- 
 Property, plant and equipment             850             -            850 
 Total Assets held for sale                850             -            850 
--------------------------------  ------------  ------------  ------------- 
 
   10.   Loans and borrowings 
 
                                       YTD           YTD 
                                   Q3 2023       Q3 2022     FY 2022 
 All figures in GBP000's       (unaudited)   (unaudited)   (audited) 
----------------------------  ------------  ------------  ---------- 
 Non-Current 
 2025 750m NOK Loan notes           53,382             -      61,054 
 2023 850m NOK Loan notes                -        78,172           - 
 Bank borrowings                    15,746        17,771      17,226 
 Lease liabilities                   8,832        17,151      14,765 
----------------------------                              ---------- 
                                    77,960       113,094      93,045 
----------------------------  ------------  ------------  ---------- 
 Current 
 Bank borrowings                     9,439         1,583       5,569 
 Lease liabilities                  12,318        12,643      11,522 
----------------------------                              ---------- 
                                    21,757        14,226      17,091 
----------------------------  ------------  ------------  ---------- 
 Total loans and borrowings         99,717       127,320     110,136 
----------------------------  ------------  ------------  ---------- 
 

On 27 September 2022, the Group successfully issued a new unsecured floating rate listed green bond of NOK 750m. The bond which matures in September 2025, has a coupon of three-month NIBOR + 6.50% p.a. with quarterly interest payments, and is to be listed on the Oslo Stock Exchange. The proceeds were used to repay its existing NOK 850m floating rate listed bond, originally raised in June 2019.

On 21 November 2022, the Group refinanced its USD15m RCF, which was provided by DNB Bank ASA (50%) and HSBC UK Bank PLC (50%), with a secured GBP20m RCF provided by DNB Bank ASA, maturing on 27 June 2025. The margin on this facility is a minimum of 2.75% and a maximum of 3.25%, dependent upon the leverage of the Group above the relevant risk-free reference or IBOR rates depending on which currency is drawn.

On 15 February 2023, the Group drew down EUR9,000,000 on the GBP20,000 RCF. On 16 June 2023 this was repaid by a further draw down from the RCF of GBP7,750,000, leaving GBP12,250,000 undrawn as at 30 June 2023.

Additionally on 1 November 2022, the Group's Nordea Bank term loan of NOK 165.6m, which had a term loan of five years ending in November 2023 and interest rate of 2.5% above three month NIBOR, was refinanced together with an existing undrawn overdraft facility into a new loan facility of NOK 179.5m with a new maturity date in a further five years no later than 15 January 2028. Other terms of this facility remain the same.

   11.   Share capital and additional paid-in share capital 
 
                                                                       Additional 
                                                                          paid-in 
                                                               Share        share 
                                                   Number    Capital      capital 
 Allotted, called up and fully paid                           GBP000       GBP000 
-------------------------------------------  ------------  ---------  ----------- 
 Ordinary shares of 0.1 pence each 
 Balance at 30 September 2022                 703,960,798        704      420,824 
 Shares issued through placing and open 
  offer                                        35,189,350         35       10,839 
 Cancellation of part of the share premium 
  account                                                               (394,235) 
 Exercise of share options                        127,321          -            - 
 Balance at 30 June 2023                      739,277,469        739       37,428 
-------------------------------------------  ------------  ---------  ----------- 
 

On 15 December 2022, the Company issued 35,189,350 new ordinary shares of 0.1 pence each by way of a placing and subscriptions at an issue price of 37.0 pence per share. Gross proceeds of GBP13.0m were received for the placing and subscription shares. Non-recurring costs of GBP2.1m were in relation to the share issue and this has been charged to the share premium account (presented within additional paid-in share capital).

The share premium account is used to record the aggregate amount of value of the premiums paid when the Company's shares are issued/redeemed at a premium. On 20 March 2023, part of the Company's share premium account was cancelled following the confirmation of the capital reduction by the High Court of England and Wales on 14 March 2023 and the subsequent registration of the court order with the Registrar of Companies. The capital reduction created additional distributable reserves to the value of GBP394,235,072.

   12.   Alternative performance measures and other metrics 

Management has presented the performance measures EBITDA, Adjusted EBITDA, Adjusted EBITDA before fair value movement in biological assets, Adjusted Operating Profit and Adjusted Profit Before Tax because it monitors performance at a consolidated level using these and believes that these measures are relevant to an understanding of the Group's financial performance.

Adjusted EBITDA which reflects underlying profitability, is earnings before interest, tax, depreciation, amortisation, impairment, and exceptional items and is shown on the Income Statement.

Adjusted EBITDA before fair value movements in biological assets, which is Adjusted EBITDA before the non-cash fair value movements in biological assets arising from their revaluation in line with International Accounting Standards.

Adjusted Operating Profit is operating loss before exceptional items and amortisation and impairment of intangible assets excluding development costs as reconciled below.

Adjusted Profit Before Tax is earnings before tax, amortisation and impairment of intangibles assets excluding development costs, and exceptional items as reconciled below. These measures are not defined performance measures in IFRS. The Group's definition of these measures may not be comparable with similarly titled performance measures and disclosures by other entities.

12. Alternative performance measures and other metrics (continued)

Reconciliation of Adjusted Operating Profit to Operating Loss

 
                                                                                  YTD Q3          YTD Q3            FY 
                                                 Q3 2023         Q3 2022            2023            2022          2022 
 All figures in GBP000's                     (unaudited)     (unaudited)     (unaudited)     (unaudited)     (audited) 
-----------------------------------  ---  --------------  --------------  --------------  --------------  ------------ 
 Revenue                                          34,267          36,272         133,129         115,519       158,277 
 Cost of sales                                  (16,990)        (16,799)        (66,807)        (56,524)      (75,149) 
----------------------------------------  --------------  --------------  --------------  --------------  ------------ 
 Gross profit                                     17,277          19,473          66,322          58,995        83,128 
 Research and development costs                  (1,496)         (1,426)         (4,494)         (4,663)       (6,691) 
 Other operating costs                          (10,639)        (11,464)        (34,682)        (31,371)      (44,661) 
 Depreciation and impairment                     (4,702)         (5,206)        (13,868)        (15,258)      (19,897) 
 Amortisation of capitalised 
  development costs                                (606)           (605)         (1,833)         (1,550)       (2,165) 
 Share of loss of equity accounted 
  investees net of tax                              (55)            (10)               1           (538)         (595) 
----------------------------------------  --------------  --------------  --------------  --------------  ------------ 
 Adjusted operating (loss)/profit                  (221)             762          11,446           5,615         9,119 
 Exceptional - restructuring, 
  disposal and acquisition related 
  items                                            (530)           (469)         (3,218)             439            16 
 Amortisation and impairment 
  of intangible assets excluding 
  development costs                              (3,712)         (4,244)        (12,397)        (12,171)      (16,996) 
----------------------------------------  --------------  --------------  --------------  --------------  ------------ 
 Operating loss                                  (4,463)         (3,951)         (4,169)         (6,117)       (7,861) 
----------------------------------------  --------------  --------------  --------------  --------------  ------------ 
 

Reconciliation of Loss Before Taxation to Adjusted Profit Before Tax

 
                                                                                  YTD Q3          YTD Q3            FY 
                                                 Q3 2023         Q3 2022            2023            2022          2022 
 All figures in GBP000's                     (unaudited)     (unaudited)     (unaudited)     (unaudited)     (audited) 
-----------------------------------  ---  --------------  --------------  --------------  --------------  ------------ 
 
 Loss before taxation                            (4,698)        (11,238)         (6,614)        (16,382)      (23,177) 
 Exceptional - restructuring, 
  disposal and acquisition related 
  items                                              530             469           3,218           (439)          (16) 
 Amortisation and impairment 
  of intangible assets excluding 
  development costs                                3,712           4,244          12,397          12,171        16,996 
----------------------------------------  --------------  --------------  --------------  --------------  ------------ 
 Adjusted (loss)/profit before 
  tax                                              (456)         (6,525)           9,001         (4,650)       (6,197) 
----------------------------------------  --------------  --------------  --------------  --------------  ------------ 
 

Other Metrics

 
                                                                                   YTD           YTD Q3             FY 
                                              Q3 2023          Q3 2022         Q3 2023             2022           2022 
 All figures in GBP000's                  (unaudited)      (unaudited)     (unaudited)      (unaudited)      (audited) 
-------------------------------  ---  ---------------  ---------------  --------------  ---------------  ------------- 
 Total R&D Investment 
 Research and development 
  costs                                         1,496            1,426           4,494            4,663          6,691 
 Internal capitalised development 
  costs                                           183              192             380            1,596          1,708 
                                                       ---------------                  ---------------  ------------- 
 Total R&D investment                           1,679            1,618           4,874            6,259          8,399 
------------------------------------  ---------------  ---------------  --------------  ---------------  ------------- 
 
                                                                                   YTD           YTD Q3             FY 
                                              Q3 2023          Q3 2022         Q3 2023             2022           2022 
 All figures in GBP000's                  (unaudited)      (unaudited)     (unaudited)      (unaudited)      (audited) 
-------------------------------  ---  ---------------  ---------------  --------------  ---------------  ------------- 
 Adjusted EBITDA excluding 
  fair value movement in 
  biological assets 
 Adjusted EBITDA                                5,087            6,573          27,147           22,423         31,181 
 Exclude fair value movement                  (1,457)          (1,437)         (1,704)          (2,442)        (1,595) 
                                      ---------------  ---------------  --------------  ---------------  ------------- 
 Adjusted EBITDA excluding 
  fair value movement in 
  biological assets                             3,630            5,136          25,443           19,981         29,586 
------------------------------------  ---------------  ---------------  --------------  ---------------  ------------- 
 

12. Alternative performance measures and other metrics (continued)

Liquidity

A key financial covenant is a minimum liquidity of GBP10m, defined as cash plus undrawn facilities.

 
 
                                   30 June 
                                      2023 
 All figures in GBP000's       (unaudited) 
---------------------------   ------------ 
 Cash and cash equivalents          32,858 
 Undrawn bank facility              12,250 
                                    45,108 
 ---------------------------  ------------ 
 

The undrawn bank facility relates to the RCF facility. At 30 June 2023, GBP7.8m of the RCF was drawn (30 September 2022: GBP4m and 31 March 2022: GBPnil), leaving GBP12.3m undrawn (30 September 2022: GBP9.4m and 31 March 2022: GBPnil).

   13.   Net debt 

Net debt is cash and cash equivalents less loans and borrowings.

 
 
                                               30 June       30 June    30 September 
                                                  2023          2022            2022 
 All figures in GBP000's                   (unaudited)   (unaudited)       (audited) 
---------------------------------------   ------------  ------------  -------------- 
 Cash and cash equivalents                      32,858        38,179          36,399 
 Loans and borrowings (excluding lease 
  liabilities) - current                       (9,439)       (1,583)         (5,569) 
 Loans and borrowings (excluding lease 
  liabilities) - non-current                  (69,128)      (95,943)        (78,280) 
 Net debt excluding lease liabilities         (45,709)      (59,347)        (47,450) 
----------------------------------------  ------------  ------------  -------------- 
 Lease liabilities - current                  (12,318)      (12,643)        (11,522) 
 Lease liabilities - non-current               (8,832)      (17,151)        (14,765) 
----------------------------------------  ------------  ------------  -------------- 
 Net debt                                     (66,859)      (89,141)        (73,737) 
----------------------------------------  ------------  ------------  -------------- 
 
   14.   Business combinations and transactions in subsidiary companies 

In June, the Group acquired 66% of the issued share capital of Baggfossen Mikrokraft AS to bring the total owned to 100% for consideration of GBP48,000. The goodwill has been impaired in the period. The following table shows the consideration paid and the fair value of the assets acquired.

 
                                               Total 
                                              GBP000 
-------------------------------------------  ------- 
 Consideration 
 Cost of investment                               48 
 
 Satisfied by: 
 Cash                                             48 
 Total consideration                              48 
-------------------------------------------  ------- 
 
 Fair value of assets acquired 
 Fixed assets                                    307 
 Accounts Receivable                            (13) 
 Other receivables                                 1 
 Financial instrument - interest rate swap        10 
 Accounts payable                                (1) 
 Other current liabilities - advance from 
  customers                                      (3) 
 Bank loan                                     (235) 
 Advance from Salten Stamfisk                   (10) 
 Advance from BG Salten                         (12) 
 Total identifiable net assets                    44 
-------------------------------------------  ------- 
 Goodwill                                          4 
-------------------------------------------  ------- 
 
 

On 15 February 2023, the Group purchased the minority interest's shareholding of 14,981,272 shares in Benchmark Genetics Iceland HF for EUR9,000,000. Following this acquisition, Benchmark Genetics Limited, a subsidiary of Benchmark Holdings PLC, now owns 100% of the share capital of Benchmark Genetics Iceland HF.

On 6 February 2023, the Group exercised the put/call option in place to purchase the final 20% of Benchmark Genetics USA Inc for 1 NOK.

On 11 May 2023, the Group received GBP1,250,000 as the final part of the deferred consideration for Improve International Limited and its subsidiaries which was sold in June 2020.

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.

END

QRTEAPPDALSDEFA

(END) Dow Jones Newswires

August 24, 2023 02:00 ET (06:00 GMT)

Benchmark (LSE:BMK)
Historical Stock Chart
From Jun 2024 to Jul 2024 Click Here for more Benchmark Charts.
Benchmark (LSE:BMK)
Historical Stock Chart
From Jul 2023 to Jul 2024 Click Here for more Benchmark Charts.