20 August 2024
ZOO Digital Group
plc
("ZOO", the "Group" or the
"Company")
Final Results for the
Year Ended 31 March 2024
ZOO recovery gathers
pace following year of industry-wide disruption
ZOO Digital Group plc (AIM: ZOO),
the leading provider of end-to-end ("E2E") cloud-based localisation and
media services to the global entertainment industry, today
announces its audited financial results for the year ended 31 March
2024.
SUMMARY
FY24 was an extremely challenging
year for the film and television entertainment industry and all
those businesses that operate in this wider ecosystem. ZOO was on a
strong growth trajectory before the industry disruption, reaching
over $90 million in sales in FY23. The significant decline in
revenues and profits reported for FY24 is a direct result of the
industry-wide hiatus in new productions.
Recent market research* and insights
provided by ZOO's customers are consistent and point to a gradual
and extended period of recovery through to late 2025, at which
point a return to former levels of industry output is expected. The
structural dynamics continue to move in ZOO's favour such that the
Company remains well positioned for recovery, able to respond
quickly to increased customer demand, leading to long-term
growth.
HIGHLIGHTS
Key
Financials
· Revenue decreased by 55% to $40.6 million (FY23: $90.3
million) due to the industry-wide disruption of 2023 and the hiatus
in media production and orders that followed.
· Operating loss of $19.1 million (FY23: profit of $8.1
million).
· Reported loss before tax of $20.5 million (FY23: profit of
$7.9 million).
· Net
cash at year-end of $5.3 million (FY23: $11.8 million), being
significantly higher than previous market expectations and which,
together with the Company's debt facilities, providing sufficient
working capital for FY25.
Operational Highlights
· ZOO
selected by major film and TV distributor as a primary vendor for
dubbing and subtitling in FY24; orders now being received, and
meaningful contribution expected from FY25.
· Media
localisation revenues decreased by 52% in the year to $27.2 million
(FY23: $56.6 million), as a direct result of the industry
strikes.
· Media
services revenues decreased by 63% to $11.9 million (FY23:
$32.1 million), also because of the industry strikes and the
associated lack of new content releases.
· Worldwide freelancer network grew by 4% to 11,952 (FY23:
11,467).
· Strategic progress in global growth initiative with further
investments in India, Turkey and South Korea, in addition to
launches in Spain and Italy.
· Opened
new facility in Chennai providing a platform to expand capacity in
India in support of the Company's 'follow-the-sun'
strategy.
Market Highlights
· Hollywood writers' and actors' strikes resolved in September
and November 2023 respectively with gradual subsequent resumption
in new productions.
· Total
Hollywood content cash spend declined by 8% in 2023 due to the
strikes, forecast to recover by 2025 to levels of the full year
pre-strike period of 2022*.
· Media
companies continue to increase focus on episodic programming,
international content, and multiple monetisation models.
Current Trading and Outlook
· Improved trading in FY25Q1 with sales up 35% over the prior
quarter.
· Cost
reductions implemented in FY24 led to an EBITDA profit for
FY25Q1.
· Major
customers have not yet provided full order schedules for Q3;
however, expect further revenue growth and an EBITDA profit in
H1.
· On
track to meet market expectations for the full year.
· Well
positioned in new market environment to deliver long-term
growth.
· A
further update will be provided at the AGM on 26 September
2024.
*
Research by market commentator MoffetNathanson
Stuart Green, CEO of ZOO, commented:
"It has been a year of unprecedented challenges for the entire
film and television entertainment industry as the Hollywood writers
and actors strikes brought new productions to a standstill. This
has required difficult decisions to conserve cash while positioning
the business for the market recovery that is in progress. Customer
demand has improved recently as delayed 2023 productions have
completed, with ZOO's technology platforms, global reach and
trusted reputation positioning us well as the recovery
continues.
"We view the market disruption as a symptom of a sector
undergoing structural change away from linear and towards streaming
on demand. With this comes a preference for vendors that can
deliver multi-platform, multilingual content across international
markets. As one of the few end-to-end vendors with the scale and
skillset required by major media companies, we believe that ZOO's
model is strategically aligned with the future direction of film
and TV streaming. These structural
dynamics of the industry continue to move in ZOO's favour such that
the Board remains optimistic for the long-term prosperity of the
Group."
For
further enquiries please contact:
ZOO
Digital Group plc
|
+44
114 241 3700
|
Stuart
Green - Chief Executive
Officer
Phillip Blundell - Chief Finance
Officer
|
|
|
|
Stifel (Nominated Adviser and Joint Broker)
Fred Walsh /
Erik Anderson/ Ben Good
|
+44
20 7710 7600
|
|
|
Singer Capital Markets (Joint Broker)
Shaun Dobson
/ Asha Chotai
|
+44
20 7496 3000
|
|
|
Instinctif Partners
Matthew Smallwood / Joe
Quinlan
|
+44
20 7457 2020
zoo@instinctif.com
|
Analyst presentation
Stuart Green, Chief Executive
Officer, and Phillip Blundell, Chief Financial Officer, will host
an online presentation for sell-side equity analysts, followed by
Q&A, at 10:00 BST today. Analysts wishing to join should
register their interest by
contacting: ZOO@instinctif.com.
Investor engagement
Management will hold an online
presentation for private investors at 17:00 BST today. For those
interested in joining, please register via the following
link: https://www.zoodigital.com/prelims2024.
A recording of the webinar will be made available
via the Company's website afterwards.
CHAIRMAN'S STATEMENT
The past year will be remembered as
an extremely challenging period for the film and television
entertainment industry and all those businesses that operate in
this wider ecosystem. The first joint strike of Hollywood actors
and writers in 60 years amounted to a black swan event that halted
new productions overnight and is only now feeding through to a
gradual recovery. This was compounded by a realignment of content
budgets as media companies revise their business models to address
the longer-term impact of streaming.
The industry disruption caused
revenues to fall by 55% to $40.6 million leading to an operating
loss of $19.1 million (FY23 profit of $8.1 million).
While this performance is disappointing, it can be directly
attributed to the perfect storm of industrial action and strategic
realignments by key customers.
Against this uncertain backdrop, we
took the necessary measures to restructure the organisation and
reduce our cost base, while retaining the flexibility to take on
orders as the market rebounds. The Group's cash position was
further supported by the £12.5 million ($15.5 million) equity
placing in May 2023 for the acquisition of a partner in Japan,
which was subsequently postponed considering the industry
disruption.
It is thanks to these efforts that
ZOO is now well placed to capitalise on the market recovery and
structural trends that sit in our favour. Indeed, the first quarter
of FY25 has just recorded revenue growth of 35% over FY24Q4 which
resulted in an EBITDA profit on a reduced cost base. The Board
expects the industry recovery to continue gradually through 2024
and to reach former levels of output in late 2025, providing
continued positive signs for the years ahead. The restoration of
former levels of industry output will pave the way for the business
to return to levels of performance achieved in FY23, which marked
an extended period of growth in which Group revenues increased by a
compound annual growth rate of over 34% to more than $90 million
between FY16 and FY24.
More broadly, the transition to
streaming marks a fundamental shift in how we all enjoy our
favourite film and television programmes. As is often the case,
this transformation has been accompanied by disruption as the
studios adapt to the new consumption model. The industry is now
moving to a more mature stage in the cycle as streaming services
transition to profitable growth. This is likely to result in some
consolidation and a greater focus on maximising returns on content
spend, both of which should benefit ZOO as the recovery gathers
pace.
The Board is confident that the
investments we have made over the past few years give ZOO a
competitive advantage and will enable the business to grow. ZOO is
one of few companies in the world with the capability and scale to
operate as an end-to-end vendor to major media groups, and we have
built on this advantage by establishing local hubs in key markets.
Furthermore, we have been appointed as a primary vendor for dubbing
and a global vendor for subtitling by another major film and TV
distributor as we continue to grow and diversify our customer
base.
As with our investment decisions, we
take a long-term approach to technology and recruitment. The recent
advances in Generative Artificial Intelligence and Large Language
Models have rightly brought the focus on their potential impact
and, indeed, opportunities for businesses. As an innovator in its
sector, ZOO has been actively working with AI technologies for many
years and has developed tools to provide automated assistance to
our established practices. The Board believes the Company will
benefit from the advantages that AI can bring over the long term.
We plan to publish a formal whitepaper in October 2024 on our
approach in this field.
Meanwhile, ZOO Academy continues to
go from strength to strength and is doing valuable work training
the next generation of audiovisual localisation talent. The Academy
has grown to 50 partners across 25 countries, plugging gaps in
vital skills and languages required by the industry.
Our teams are fundamental in making
life easier for the people who entertain the world. I would like to
take this opportunity to express my gratitude to all my colleagues
for their hard work and resilience over a testing period for the
business, and indeed the wider industry.
While we do not expect the industry
recovery to be straightforward, we remain confident in the
structural market opportunity as ZOO plays an important role in
helping media companies to adopt profitable, sustainable streaming
models. This gives us confidence in ZOO's ability to return to
strong growth over the long term.
Gillian Wilmot,
CBE
Chairman
STRATEGIC REPORT
Introduction
ZOO's FY24 marks a period of
unprecedented changes within the film and TV entertainment
industry. Whilst the strikes by Hollywood writers and actors
brought US productions to a standstill for months, the unrelenting
shift of consumption away from linear and towards streaming on
demand delivery has far-reaching implications. Like almost every
participant in the wider entertainment ecosystem this disruption
has had a detrimental impact on ZOO over the short term. However,
the Company's strategy is aligned with the structural changes that
are taking place and, as these adjustments conclude, the Board
believes ZOO will secure a strong competitive position within a
recovering industry that will return it to sustainable
growth.
The Company continues to fulfil a
pivotal and highly specialised need of film and TV content
producers and distributors to transform original entertainment
products so that they can be delivered on any platform and in any
language. ZOO has achieved prominence through a combination of its
ability to deliver first rate quality services to major
entertainment brands, enabled through the deployment of its
proprietary cloud technology. The Company is one of a small number
of elite players in the sector referred to as 'End-to-End' (E2E)
vendors, having the ability to operate as a 'one-stop shop',
delivering the full complement of technical and creative services
required. The E2E approach is a relatively new model of engagement
in the industry yet one that is gaining traction rapidly due to the
benefits it affords large buyers.
An important component of the
Company's software capability is its ZOOstudio platform. This has
been adopted by some major media companies to enable them to engage
with ZOO and its peers in a way that simplifies workflows, enhances
visibility, and streamlines operations, allowing customers to
reduce their costs. ZOOstudio is a specialised and unique offering
in the market that gives ZOO competitive advantage and provides
strategic alignment with major customers.
In the early months of FY25 the
Board has seen stabilisation followed by the early stages of
recovery of the order book. While disruption continues, the
situation is expected to improve and the industry to return to
former levels towards the end of calendar 2025. In the meantime,
cost reductions and restructuring previously implemented by the
Board should result in more efficient operations going forward,
leading in due course to margin enhancement.
Over the past few years, the Board
has invested to strengthen its competitive position as a service
provider both in terms of supporting efficient scale-up of its
proposition as well as building its capability and capacity for
dubbing in key languages. In May 2023 the Company completed an
equity placing from which it successfully raised £12.5 million
($15.5 million) net of expenses specifically to pursue the
acquisition of a partner in Japan. However, given the industry
disruption that soon followed, the Board took the prudent decision
to postpone this transaction pending improved visibility. The
strengthened balance sheet resulting from this injection of capital
subsequently proved to be beneficial through the protracted
industry hiatus that followed. Whilst the planned acquisition in
Japan continues to be on hold, the Board remains in regular
dialogue with the vendor and in the meantime will continue to
explore small opportunistic investments in territories that provide
strategic value at an attractive price.
Market Overview
For contextualising the recent
disruptions in Media and Entertainment (M&E) and how the
industry may evolve in the future, it is worth reflecting on a
comparable transformation that took place in the recorded music
business. Music, like M&E, evolved over decades to exploit many
channels of distribution (vinyl, 8-track, cassette tape, Mini-disc,
CD, MP3, radio, etc.). The advent of streaming brought about a step
change.
When compared with predecessor
distribution formats, streaming music services such as Spotify
represent a differentiated and attractive offer to consumers,
giving access to an enormous catalogue of material in return for a
monthly subscription. The rapid adoption of such services had
repercussions on the wider music industry, causing publishers and
artists alike to rethink their business models and monetisation
strategies. This was a painful transition for many participants as
well-established revenues, such as retail sales of Compact Discs,
declined rapidly, yet today the industry is thriving. According to
Spotify, the platform hosts about 11 million artists and creators,
reflecting substantial growth in the music industry. This can be
attributed to the rise of music streaming services and digital
platforms that make it easier for new artists to distribute their
music globally. There are more artists than ever before producing
collectively more recorded music every year, with consumption at an
all-time high.
The M&E industry is currently
undergoing a comparable transition, and the period of ZOO's FY24
witnessed an inflection point for Direct-to-Consumer (D2C)
services. Like the music business, over decades there have been
many distribution formats and channels for M&E (cinema, linear
TV, Video on Demand, VHS, Laserdisc, DVD, Blu-ray, etc.) and here
too the advent of streaming has brought about a step change in
consumption. Compared with relatively costly Pay TV packages,
streaming offers consumers a convenient and cost-effective way to
access large catalogues of on demand film and TV
content.
For large M&E companies that
have launched D2C services, the accelerating shift of consumption
from linear to streaming, and the consequential rapid decline in
traditional revenue sources, prompted a re-evaluation of business
models during calendar 2023. In most cases this has included cost
reductions to streamline operations. Many have also implemented
changes in their content production and acquisition strategies to
maximise return on investment in their catalogues.
The decline in traditional models of
consumption has created market entry opportunities for 'new media'
operators that can establish scalable and cost-effective
distribution platforms without the need to maintain legacy
broadcast TV infrastructure. Netflix, Amazon and Apple, with their
global offerings, are all early movers in this market, alongside a
slew of domestic operators especially in Asia, such as India's
JioTV and Hotstar. There is also disruption from new content
producers, with a burgeoning creator economy fuelling more
programming delivered through new channels on YouTube and Free
Advertising-supported Streaming Television (FAST) and increasing
competition for consumer attention. We can expect this evolution of
the M&E landscape to continue over the coming years.
Launching a D2C service turns an
M&E company from a wholesaler of titles to a retailer of a
service. General entertainment streaming services need diverse
programming with broad appeal to attract subscribers, and regular
new additions to retain them. Content strategies that worked well
for a wholesale model may need to be modified for retail so that
capital is deployed appropriately. A premium feature film might
cost perhaps $200 million to produce, while a premium episodic
drama series $2 million per episode, and an unscripted show
perhaps $100,000 per episode. Therefore, with a budget of
$200 million a studio could produce one 90-minute movie, or 10
scripted drama series each with 10 one-hour episodes per season, or
400 unscripted TV shows each having 10 episodes of 30 minutes per
season. Content strategies that will yield greater volumes of
content at a lower cost of production have the benefit of giving
more diversity. This explains partly why the number of feature
films being made is declining in some markets (for example,
according to the BFI the number of feature films made in the UK
prior to the strikes in Q1 2023 was 74, down from 105 a year
before), while unscripted episodic content production has been
growing (TTV News reported that production of unscripted
programming, particularly reality TV formats, grew in 2022 and
2023, driven by platforms' demand for fresh content).
As a first mover in the market,
having launched its streaming service in 2007, Netflix now reaches
over 270 million subscribers, has a monthly churn rate of
under 2% (lower than its major competitors for which the weighted
average is 5.3%), and is cash generative. During 2023 D2C services
from other leading studios were reconfigured to accelerate this
same outcome. While some changes, such as reducing headcount, may
be implemented relatively quickly, others, such as modifying
strategies for content acquisition, may take months or even years
to come to fruition. This explains in part the prolonged period
over which the current recovery is expected to occur.
Recent research from MoffetNathanson
indicates that although there was an 8% decline in 2023 of total
Hollywood content cash spend because of the strikes, this is
forecast to recover by 2025 to the level of the full year
pre-strike period of 2022. The findings suggest that overall
Hollywood content budgets over the long term will be undiminished
and highlight that 'new media' companies (such as Netflix, Amazon
and Apple) will account for a growing proportion of this
spend.
According to PwC's Global
Entertainment and Media Outlook, the shift in consumer preferences
towards streaming services and their associated business models are
driving companies to invest more in episodic content. This aligns
with evolving consumption patterns and technological advancements,
indicating a significant pivot towards producing more serialised TV
content compared to previous years. This is beneficial to ZOO since
most titles localised by the Company are episodic programmes; the
average run time of each title processed since 2019 has been less
than 40 minutes, with fewer than 15% of titles having a duration
over 60 minutes.
In their quest to improve the return
on investment in original programming, all leading streaming
companies continue to pursue sourcing of programming from
international producers. There are countless examples now of hugely
successful international titles that have come to our screens, with
Ampere Analysis reporting that over the past four years there has
been a 24% rise in the proportion of consumers in English-speaking
markets engaging with international TV shows and films. Such
content may be less costly to acquire than equivalent English
titles, and greatly expands the pool of potential programming
accessible to streamers. The attraction of such content across
worldwide markets emphasises the necessity for localisation as
reported by Ampere Analysis: "the rise in international content
consumption underscores the importance of adapting to regional
preferences".
Consumers in many markets have
choices for where they watch entertainment content, including
services that are monetised by Subscription Video on Demand (SVOD),
Advertising Video on Demand (AVOD) and FAST. This wide choice and
competition have elevated consumer expectations of choice and
quality, consequently the leading streaming providers seek to
assemble catalogues of a high standard. This in turn leads to the
need for high quality localisation since international audiences
require sensitively and authentically adapted dialogue into many
languages and cultures, thereby driving demand for premium
localisation services as provided by ZOO. The KPIs tracked by ZOO's
largest customer report a perfect score of 100% across 22
independent measures for each of the last three quarters,
indicating that the Company is consistently achieving the highest
quality standards across the industry.
Following their quest to reduce
overheads through changes implemented in 2023, large buyers of
media services and localisation are now working with fewer
suppliers than previously, and choosing those that can provide a
broad range of services and languages. For example, one major
studio has reduced its pool of vendors to just five partners, of
which ZOO is one. Consequently, providers such as ZOO that operate
an E2E model and demonstrate excellent KPIs are increasingly
favoured, while smaller and more niche vendors are becoming
marginalised.
The industry disruption of FY24 had
a damaging effect on ZOO's business in the short term. However,
market trends and evolved operating practices of major customers
point to an enhanced opportunity and favourable market dynamics for
ZOO over the long term. Global industry content cash spend, which
is a useful albeit crude indicator of market size, will return to
growth; adapted content acquisition strategies will likely result
in greater volumes of original content created, thereby increasing
demand for ZOO's services; international appeal will be a key
consideration for programme makers, and therefore accessibility to
global audiences is key, necessitating multi-lingual localisation
as supplied by ZOO; the drive for higher quality content will
similarly create demand for high standards of localisation that ZOO
is qualified to deliver; and the trend for operating E2E vendor
engagements will concentrate spend on a small number of providers
such as ZOO.
Strategy
The Company's strategy is built upon
five pillars:
Innovation
ZOO's in-house R&D team, ZOO
Digital Labs, develops proprietary software technology that
provides a differentiator in the market and delivers competitive
advantage. Despite the industry slow-down during FY24, the team
maintained its productivity and delivered enhancements across
several cloud platforms. This included integrations of ZOOstudio
with internal systems of customers to deliver more efficient user
experiences, and the development of a new platform - ZOOflux. This
is an AI-enabled tool that provides significant productivity
benefits to support the Company's workflows for creating accurate,
high-quality scripts.
Scalability
This is focused on ZOO's ability to
flex resources quickly and easily and provide high levels of
availability to customers. During the period the Company made great
strides in the implementation of its 'follow-the-sun' approach to
the fulfilment of media services after establishing a new facility
in Chennai in the south of India and the complete acquisition of
the former Whatsub Pro business in South Korea. Together with
existing operations in Los Angeles, Sheffield/London, Dubai and
Mumbai, ZOO is now able to migrate urgent projects from one
facility to another coinciding with normal business hours in
different time zones to deliver cost-effective 'always on'
services. In addition, further steps were taken to strengthen the
Company's multi-lingual dubbing offering following investments in
partners in Istanbul, Milan and Berlin. Due to the subdued demand
for localisation during the period, the recruitment of additional
freelancers, through which ZOO benefits from variable costs, was
temporarily halted, resulting in a number largely unchanged over
the period of 11,952 (FY23: 11,467).
Collaboration
ZOO continued to collaborate with
partners to provide cost-effective access to specialised expertise.
ZOO Academy, the Company's programme to support the development of
new and existing industry talent, expanded its relationships with
academic partners to 50 in number in the areas of subtitling and
dubbing with the ZOOsubs and ZOOdubs cloud platforms used for
teaching purposes. ZOO Academy expanded significantly the online
training courses it offers across media services and localisation
skillsets, most of which are targeted at ZOO's internal staff and
collaborators, with one new major course - Subtitling From a Template - made
available to the public. ZOO Digital Labs continues to collaborate
with research partners, particularly to further its initiatives in
the areas of AI and Machine Learning.
Customer Focus
The Company continues to focus
primarily on major M&E industry producers and distributors. ZOO
was successful in securing a subtitling and dubbing mandate from a
leading US-based studio which the Board expects will begin to make
a meaningful contribution during FY25. Despite atypically lower
volumes of orders placed across the industry due to the disruption,
ZOO has strengthened its relationship with some clients which
places it in good stead to expand its share of their spend as the
market reopens.
Talent
Operating in a specialised field
where high quality and rapid time-to-market are demanded by its
customers, the engagement of the right talent, which is critical to
ZOO, is achieved through the selection of experienced practitioners
and leaders in each of the Company's operating locations. The
hiatus in orders led the Board to implement significant cost
savings during the period, resulting in direct staff costs in the
first quarter of FY25 being 30% below the prior year period. While
the Company is committed to its follow-the-sun strategy and will
therefore continue to operate teams in entertainment centres in Los
Angeles and London, its new facility in Chennai provides the
opportunity to expand certain service lines in this location as
demand requires, resulting in lower operating costs and enhanced
margins.
Review of Operations
The Group manages on an internal
basis the following KPIs which assist in measuring progress against
the Group's strategy.
Financial
· Revenue decreased 55% to $40.6 million (FY23: $90.3 million)
due to the industry-wide disruption of 2023 and the hiatus in media
production and orders that followed. Revenue is considered a KPI as
it is the headline demonstration of services provided to customers,
and of confidence of customers to utilise our services.
· EBITDA
margin adjusted for share-based payments was (33.5)% (FY23: 17.1%)
due to the abrupt decline in orders together with staff costs and
overheads that were built to support revenues exceeding
$100 million. EBITDA margin is a KPI (and an Alternative
Performance Measure) and considered a key metric as this closely
approximates to the cash generated from operations, considered to
be a key indicator of the general health of the Group.
· OPEX
as a % of revenue 61.2% (FY23: 28.7%). This is considered a KPI as
this demonstrates the operational gearing of the
business.
· Operating (Loss)/Profit margin (47.1)% (FY23: 9.0%). Operating
profit is considered a KPI as this is a key measure of how value is
added to the Group's net assets.
Operational
· Number
of freelancers 11,952 (FY23: 11,467). This measure, which is the
number of active freelance workers in ZOO's systems who are engaged
directly, is a lead indicator on capacity within the
business.
· Retained Sales 92.3% (FY23: 98.5%) fell slightly due to many
customers having no new titles to publish because of the strikes.
This measure, which represents the proportion of client revenues
retained from one year to the next, provides a quality indication
that helps to assess customer satisfaction.
· Employee engagement score 78% (FY23: 81%). This measures the
overall score from the Group's employee engagement survey and gives
an indication on how engaged staff are productive. Given the high
level of redundancies in the period it is no surprise that the
score has fallen, and it is a priority in FY25 to rebuild
engagement.
The disruption of FY24 was triggered
by an industry-specific event which was unexpected and
unprecedented. Whilst its effect was always certain to be
temporary, the duration of disruption was difficult to predict
given the deep cost cutting and reorganisations that took place at
major M&E companies, together with the protracted industrial
disputes between film/TV studios and the unions representing
writers and actors.
The impact of the industry
disruption was felt by ZOO throughout the entirety of FY24. This
began with customers pausing plans while they reconfigured their
businesses for streaming, and led to strikes by writers and actors
in Hollywood that lasted six months. During this time very little
new content was produced, significantly reducing ZOO's order
pipeline. Some productions resumed in the final weeks of 2023, but
order flow remains at historically low levels due to an extended
industry recovery period.
During the year, the Board
implemented cost saving measures primarily through redundancies at
its facilities in the UK and US, whilst being mindful of preserving
sufficient capacity when orders return, resulting ultimately in
year-on-year cost reductions of around 30%. By the end of the final
quarter of FY24 some of ZOO's customers had provided their first
guidance on future order flow for many months, giving visibility
for the first half of FY25. This indicated that with the reduced
cost base the first quarter of FY25 would be profitable at EBITDA
level with sufficient capacity to support continued
growth.
During FY24 media localisation and
media services were both affected adversely as a direct consequence
of the disruption. Since dubbing services are primarily performed
on newly produced titles (rather than catalogue products), dubbing
assignments declined to a greater degree during the period than
subtitling and media services. Current indications are that some
customers are proceeding more cautiously in their commissioning of
dubbing, however, demand for the major European dubbing languages
of French, Italian, German and Spanish remains. Consequently, the
Board has continued with small opportune investments in partners to
strengthen its market position ready for the scale up of
orders.
ZOO introduced a TV mastering
capability to complement its media services offering in FY22.
Although orders here also declined due to the disruption, it has
nonetheless proven to be a successful and strategic addition as
customers are increasingly bundling work for TV and streaming
distribution as part of the same order.
As the Company entered FY25 and
following the end of strikes, with market conditions that
increasingly favour ZOO and the cost reductions and restructuring
now implemented, the Board believes that ZOO has built an efficient
platform to capitalise on the industry recovery. Since the
disruption began ZOO has retained all its customers which, in some
cases, have reduced their vendor pools, has strengthened some
relationships and added new customers. It has continued its global
growth initiative by making investments in partners located in
South Korea, Spain, Italy, Turkey and Germany, thereby expanding
dubbing capacity and capability in the associated key languages. It
has opened a new facility in Chennai which not only extends the
Company's follow-the-sun programme for media services through
access to cost-efficient resources but serves as a hub for dubbing
of languages spoken in southern India. The reduction in overall
headcount in the UK and USA, needed to realign costs with revenues
in the short to medium term, has significantly lowered the
break-even position which, combined with the new facility in India,
results in improved efficiency by decreasing unit cost of
production, thereby enhancing ZOO's operational gearing.
Proposed Task Force on Climate-related Financial
Disclosures
This section sets out ZOO's climate
related financial disclosures as required by The Companies
(Strategic Report) (Climate-related Financial Disclosure)
Regulations 2022 and the Task Force on Climate-related Financial
Disclosures, (TCFD). This requirement is not yet in scope however
we want to start the process to provide the recommended
disclosures.
Our work in this area is overseen by
the ESG management committee with regular updates to the Board. We
are still working towards further integration of our climate change
risks into the overall risk management processes.
Given the disruption to the business
over the last twelve months which is detailed in the strategic
report, progress has been slow, however, over the coming year we
will improve our disclosures to meet best practise. Our progress to
date is summarised below.
TCFD recommended
disclosures
|
Disclosure
|
Summary of
progress
|
Governance
Disclose the organisation's governance around
climate-related issues and opportunities.
|
1. Board oversight of climate related risks
and opportunities.
2. Management's role in assessing and
managing climate risks and opportunities.
|
The Board
receives monthly an update on all ESG matters from the CFO who
leads the ESG committee. This provides updates on our environmental
initiatives and risk register which includes an environmental
section.
|
Strategy
Actual and potential impacts of climate risks and
opportunities on the business.
|
3. Climate-related risks and
opportunities.
4. Impact on the business and financial
planning.
5. Resilience of the organisation
strategy.
|
The Board
and senior management have reviewed the environment risks
associated with the business in the last 12 months and have
concluded that the multi-site strategy coupled with cloud-based
working makes the risk low. In the coming year the Board has
requested a scenario analysis to be conducted.
|
Risk
Management
How the
organisation identifies, assesses and manages climate related
risks.
|
6. Risk identification.
7. Risk management process.
8. Integration into overall risk
management.
|
The ESG
committee which comprises managers from all departments and
locations meets monthly to assesses key risks and progress on
initiatives. This is chaired by the CFO who reports back to the
Board monthly.
Any new
risk is identified, an action plan for mitigation completed and
costed by finance. Where considered a high risk the mitigation plan
is implemented. An example in the year was that all sites were
fitted with Uninterruptible Power Supplies to prevent loss of data
if external power supplies failed.
|
Metric and
Targets
The metrics
and targets to assess and manage relevant climate related risks and
opportunities.
|
9. Disclose scope 1 and scope 2 greenhouse
gas emissions.
10. Metrics
used to assess climate-related risks.
11.
Describe the targets used to improve or mitigate climate-related
risks and opportunities.
|
Other than
calculating the SECR metrics for gas emissions the organisation is
not yet ready to set targets or measure performance.
|
Artificial Intelligence
ZOO Digital is a premium
localisation vendor known for its innovation in the industry. With
its expertise, ZOO is well-positioned to take advantage of AI in
various aspects of subtitling, dubbing and media services. Over the
past two years, ZOO has been actively exploring new technologies to
improve its services and offer added value as an E2E
vendor.
Quality and timely delivery are the
highest priority requirements of ZOO's clients. The Company is
committed to developing AI responsibly with these priorities as its
focus and within legal and ethical guidelines. Rather than removing
human talent such as specialist media translators, actors, and
directors, ZOO aims to use AI to enhance traditional processes.
With its cloud-based systems, ZOO has an AI-ready architecture and
infrastructure and can incorporate these technologies seamlessly,
allowing for testing and improvement while maintaining a reliable
workflow. Consequently, the AI revolution presents an opportunity
for ZOO to expand its capabilities and solidify its leadership
position in the industry.
ZOO has investigated using Large
Language Models (LLMs) and tools such as ChatGPT to see if these
could help automate some of its services. In localisation, it is
important to understand the differences between creating literal,
written translations - which ChatGPT performs well - and creating
authentic dialogue adaptations. The latter involves considering
factors like culture, speaker motivation, ethnicity, and social
dynamics. Simply using a transcript of spoken words will not
capture the context needed for authentic adaptations.
ZOO's clients are major players in
streaming and premium entertainment and have the highest
expectations for quality localisation and media services. While
technologies like ChatGPT might work well for certain types of
content where the translation can be literal, they are not
currently viable for premium content such as the scripted dramas
ZOO deals with. Indeed, in some cases commercial agreements
stipulate that AI technologies, such as machine translation, may
only be used at the customer's explicit request.
AI holds potential for ZOO's
business, but this continues to be alongside traditional practices
and the use of creative talent. ZOO's heritage as an innovator and
trusted partner to the leading names in the industry means that it
is well-placed to become a leader in the field.
Currently ZOO deploys AI as a
supporting technology in its pipeline and processes to make
services more efficient and has identified potential applications
in several areas, including speech to text for transcription; text
to speech (speech synthesis) and speech to speech (voice cloning)
in specific circumstances; picture manipulation (where such is
approved by the customer); machine translation to enhance media
workflows; separating dialogue from music and effects to facilitate
lip synchronised dubbing of catalogue content; automated conforming
of audio and subtitles; quality control across several workflows;
enhanced workflow management; and enhanced asset
management.
The Company intends to publish a
whitepaper providing a deep dive into the application of AI in its
business in October 2024.
Outlook
We are beginning to benefit from the
step-by-step recovery following the disruption of the strikes last
year which effectively shut down the industry in which we
operate. Most recently, in Q1 2025, our order book expanded
by 35% over the prior quarter as work delayed from 2023 was
eventually completed and we were profitable at EBITDA level as the
improvement in revenue coupled with the cost reductions implemented
in FY24 came through. With a stronger year-end cash position than
previous market expectations combined with its renewed debt
facilities, the Company has sufficient working capital for
FY25.
Our major customers have not yet
provided full order schedules for Q3 onwards; however, the Board
expects further revenue growth and an EBITDA profit in H1 2025,
putting us on track to meet market guidance for the full
year.
Market analysts forecast recovery
continuing until late 2025 as the strategic changes implemented by
major media companies, which include those relating to content
commissioning and acquisition, start to work through, at which
point a return to former levels of content spend, both globally and
in Hollywood, is anticipated.
The Board believes that the
Company's technological capability, coupled with the
industry-leading performance of its services, position it well to
continue to play a leading role as an E2E vendor, and remains
optimistic for the future prosperity of the Group.
A further update on trading will be
provided at the AGM to be held on 26 September 2024.
Stuart
Green
Chief Executive
Officer
FINANCIAL REVIEW
Introduction
FY24 was a very challenging period
for both ZOO and its wider industry, as reflected in this set of
financial results. The writers' and actors' strikes resulted in a
major reduction in new titles being made and completed, which has
had a significant impact on ZOO. This was compounded by the
difficulty in anticipating the duration of the strikes which
resulted in overhead cost cutting being later than, with the
benefit of hindsight, would have been the case. Fortunately, due to
the strong cash position at the end of March 2023, followed by a
fundraise in May 2023, ZOO had the cash reserves to weather the
storm and remains in a good position to take advantage of the
industry recovery in 2024 and 2025.
During the year, the Company
continued its plan to acquire assets in strategic markets with
investments in South Korea, Turkey, Italy and Germany. The total
cost of these investments was $4.5 million and sets the business up
to take advantage of dubbing opportunities in future years. The
financial performance in the year was disappointing with revenues
falling 55% to $40.6 million. This translated into an operating
loss of $19.1 million (FY23 profit of $8.1 million) and
contributing to Net Assets falling to $27.7 million (FY23:
$35.1 million) and a net cash balance on 31 March 2024 of $5.3
million (FY23: $11.8 million).
Revenue
In the financial year ended 31 March
2024, total revenues declined 55% to $40.6 million (FY23:
$90.3 million). This reflects the disruption caused by the
actors' and writers' strikes that lasted six months and strategic
re-evaluations by the global entertainment streaming providers.
ZOO's customers have been concentrating on profitability over
subscriber growth which has delayed international launches and, in
some cases, prompted them to reconsider distribution strategies in
certain markets.
Most of the Group's operations are
in the United States, where revenues were down 57% at
$31.2 million. The balance of work was performed in Europe and
Asia which fell by 49% to $9.4 million.
Customer concentration reduced
during the period with the revenue contribution from the Company's
two largest clients falling to 58% of sales (FY23: 78%). This was
primarily a consequence of a significant drop in orders from the
largest US customer.
The Company reports two revenue
segments: media production and software solutions. The media
production segment is split into localisation and media services to
give readers more transparency on margins.
Media localisation revenues
decreased by 52% in the year to $27.2 million (FY23:
$56.6 million), as a direct result of the strikes.
Media services revenues decreased by
63% to $11.9 million (FY23: $32.1 million) again because
of the industry strikes and the lack of new content
releases.
Software solutions, the segment that
has been a reducing proportion of the business, decreased by 6% in
the year to $1.5 million, however, licences paid by Group companies
are expected to grow as our media localisation business
recovers.
Segment contribution
The Company reports gross profit
after deducting both external and internal variable costs to
reflect that most of its revenues are derived from the provision of
services to our customers. The overall gross profit fell by 84% to
$5.5 million (FY23: $33.9 million). This represents a gross profit
margin of 13%, down from 38% last year, driven by fall in revenue
and a phased plan to cut capacity.
Media localisation contribution
dropped in the year from $18.9 million to $6.2 million, a decrease
of 67% driven by the revenue contraction in both subtitling and
dubbing.
Media services contribution fell to
$4.3 million down 78% on last year. This is again due to the
revenue drop but without a corresponding reduction in staff costs.
The Board is confident that the business will recover and achieve
in due course similar margins to those in FY23 due to the industry
returning to normal and significant cost cutting in the ZOO
business.
Software solution segment
contribution fell 5% to 79% in the year, because of the drop in
revenues.
Administrative expenses
Operational fixed costs, which are
defined as operating expenses less share-based payments,
depreciation and amortisation, increased by 3% in the year as a
reduction in headcount was offset by higher wages and IT costs.
Overall, operating expenses increased to $24.8 million, including
share-based payments, depreciation and amortisation. The 4%
decrease in operating expenses is explained by the reversal of the
share based payments for the last two years being partly offset by
higher depreciation on previously acquired fixed assets.
Non-operating income and costs and loss for the
year
Share of (loss)/profit of associates
and JVs decreased from a profit of $0.1 million to a loss of
$0.9 million due to a full year contribution from Turkey and Spain,
as well as a revaluation of South Korea when the Company acquired
the remaining 49% of the entity's equity being offset by the
impairment of the Korean acquisition. The impairment of the Korean
acquisition has arisen due to the consideration being mainly in
shares which were fixed at the point of agreement with the sellers
and the share price rising significantly by the date the investment
was contracted.
Finance costs were flat in the year
at $0.6 million as the exchange loss on borrowings was offset by
lower banking fees.
As a result of the decrease in
revenues and a major drop in gross profit, the Company reported an
operating loss of $19.1 million compared to a profit of $8.1
million in FY23.
Loss before tax was $20.5 million
compared to a profit of $7.9 million last year for the reasons
highlighted above.
The Group has reviewed the recent
performance of its US subsidiary and the expected growth in profits
over the next two years and has concluded that it is
appropriate to reduce the deferred tax asset by $1.3 million in
this year's results to reflect the unused tax losses in the US
subsidiary over the next two years. This has resulted in a profit
and loss debit of $1.3 million (FY23: credit of $0.2
million).
Statement of financial position
Non-current assets decreased by 4%
in the period. The decrease is due to the investments in
international assets in the period being offset by the reduction in
the deferred tax asset, the impairment of investments in associates
and the write back of the right of use asset relating to the
Sheffield office due to the termination of the lease.
The capitalisation of research and
development costs increased by 25% to $2.7 million as we
accelerated the product roadmap to support customer requirements
and upgraded our internal production systems. This also increased
the amortisation charge resulting in the balance sheet asset
increasing by 20% to $3.9 million.
Trade and other receivables
decreased 30% to $11.5 million (FY23: $16.5 million)
reflecting the weak sales performance in the second half of the
year. This decrease was mirrored in trade and other payables as
work performed by suppliers and freelancers dropped by 28%.
Contract assets, which represent work in progress and sales
accruals on customer projects, decreased by 47% to $2.6 million as
the volume of projects straddling the year-end reduced.
Current borrowings were flat
compared to last year at $1.4 million and represent the lease
rental commitments over the next 12 months.
Cash and cash equivalents of $5.3
million at year end (FY23: $11.8 million) were down 55% because of
the drop in profitability. However, despite challenging market
conditions the cash balance throughout the period has remained
robust and, together with its debt facilities, is believed to
provide sufficient working capital for FY25.
Non-current liabilities decreased in
the year due to the reduction in the "right to use" liability on
our property lease in Los Angeles having one less year to run and
the write back of the right of use liability on the Sheffield
office.
Consolidated statement of cash flows
Net cash generated from operating
activities was an outflow of $12.1 million, down from an inflow of
$15.5 million in FY23. The decrease of $27.6 million is
attributable to the operating loss. The outflow from operating
activities was increased by a $9.0 million spend on investing
activities, which was an increase of $0.8 million on FY23. The
increase was due to the extra spend on R&D and investments in
international assets partly offset by a 54% reduction in the
purchase of property, plant and equipment.
In May 2023 the Group received $15.5
million gross through an equity raise, this offset most of the
outflows from operating and investing activities and resulted in
the Group having a net outflow of $6.4 million compared to inflow
of $5.9 million in FY23.
Post balance sheet events and going concern
Going forward, the Company remains
confident that it has sufficient headroom to trade for the
foreseeable future, as the renewal of the $3 million invoice
discounting facility from HSBC to August 2025, gives us the working
capital headroom for the next phase of our recovery. The budget for
FY25 and FY26 has been stress tested by our financial modelling.
For this reason, we continue to adopt the going concern basis in
preparing the financial statements.
Principal risks and uncertainties
Company law requires the Group to
report on principal risks and uncertainties facing the business,
which the Directors believe to be as follows:
International business
While the Group is domiciled in the
UK, its main country of operations is the US and over 79% of ZOO's
revenues come from overseas clients. As with most small
international businesses cash flow and exchange rate fluctuations
management present a risk. The Group continues to focus closely on
conservative cash management and monitors currency transactions
taking proactive actions when appropriate.
Political uncertainty
The political climates in the UK and
US are currently challenging due to the global economic
environment. Although the terrible situation in the Ukraine
is having a major impact on the world economy, the current impact
on ZOO is negligible. The Directors monitor emerging news and
trends and remain alert to any potential impact on the trading of
the Group.
Technology conservation
The Group continues with a patent
protection policy, with 16 patents granted and a further three
pending, having allowed some legacy patents which are no longer
beneficial to lapse. These active patents are integral to the
business in the protection of our unique technologies.
Operational risks
The main operational risk is
managing any unexpected peaks or troughs in production orders and
ensuring that the appropriate levels of resource are available to
provide the quality of services expected by our clients. This
risk is managed by having a core of highly skilled permanent staff
along with a pool of temporary staff that can be brought in at
short notice to help at times of high volume. In the current
year we have supplemented these resources by engaging international
businesses to operate within our technology platform, giving us
further variable cost capacity. The use of technology helps
mitigate this risk by streamlining processes as much as possible
and enabling efficient access to a large, global and scalable pool
of independent contractors. The Company is actively implementing
artificial intelligence where appropriate to help with reducing
costs and managing capacity.
Cyber Risks
Like most digital businesses, the
Group faces cyber risks in four key areas: Intellectual Property Theft refers to
unauthorised access and use of the Group's own software and data
that could undermine its competitive position; Data Breaches refers to exposure of
sensitive data, such as client information and unreleased media
which could result in disclosure of confidential information,
leading to reputational and financial damage; Ransomware Attacks, caused by
malicious software that could prevent us from accessing our IT
systems and the data stored on them, could disrupt our operations
and delay project completions; and Social Engineering, which refers to
manipulating people so they give up confidential information (e.g.
the fraudulent practice of Phishing where messages are sent
purporting to be from reputable people and companies in order to
induce individuals to reveal personal information such as
passwords), could compromise our systems and data security.
Although we assess our risk level as medium/low compared to more
prominent industry players, the potential impact of these risks
remains high. To mitigate these threats, we have implemented
industry-standard security tools, managed by reliable third
parties. ZOO's proprietary cloud-based software has been designed
from the outset with high levels of security in mind and
incorporates a range of measures to protect confidential data
throughout end-to-end workflows, incorporating features that
include encryption, multi-factor authorisation and watermarking. In
June 2024 the Company completed a third-party Trusted Partner
Network (TPN) security audit, which involved a thorough evaluation
of ZOO's security protocols, infrastructure, and practices, earning
a Gold Shield for the ZOOsubs, ZOOdubs and ZOOscripts platforms.
TPN is the leading, global, industry-wide film and television
content security initiative. Designed to assist companies in
preventing leaks, breaches, and hacks of movies and television
shows prior to their intended release, TPN seeks to raise security
awareness, preparedness, and capabilities within the industry. TPN
is owned and managed by the Motion Picture Association. Cyber
security is a key focus of management and our IT team, and we
ensure all staff are continuously trained to maintain a
security-first approach.
Artificial Intelligence
Third party software products and
services have emerged that make use of Artificial Intelligence,
which refers to the ability of a machine-based system to apply
analysis and logic-based techniques to solve problems, perform
tasks and improve as more data is analysed. This includes
applications in which the Company provides services, including the
creation of closed captions, inter-lingual subtitles, audio
description and dubbing. Such technologies have the potential to
displace the services currently offered by the Company. The
Directors monitor emerging technologies, evaluate third party
products where applicable and remain alert to any commercial
implications they may have. The Group's internal Research and
Development department has actively developed and enhanced such
technologies over several years with some already incorporated into
the Company's cloud platforms. As an innovator in its sector the
Directors believe that the Group is well positioned to assess where
AI technologies are viable in its business and to capitalise on
these, thereby mitigating any apparent threat.
Loss of the Group's key clients
Client relationships are crucial to
the Group and the strength of them is key to its continued success.
The Group mitigates this risk by a diverse number of contacts
working closely with the largest clients across different business
units and seeking to secure long term contractual agreements for
supply of technology and services. The Group focusses on
providing high quality services to all clients to ensure an
attractive and differentiated offering thereby reducing the
likelihood of client loss.
Corporate activity within key clients
Merger and acquisitions within key
clients represent a risk as they can disrupt sales. This risk
is mitigated by ensuring an awareness of news in the market and
focussing on diversifying the client base.
Financial risks
The main financial risks faced by
the Group are in relation to foreign currency and liquidity.
The Directors regularly review and agree policies for managing
these risks.
The functional currency and
presentation currency of the Company are US dollars as the majority
of the Group's transactions are undertaken in US dollars, however,
the Consolidated Statement of Financial Position can be affected by
movements between pound sterling and the US dollar as the parent
company and UK subsidiaries have some pound sterling debtors and
creditors. Foreign currency risk is managed by matching payments
and receipts in foreign currency to minimise exposure. Further
information on the financial risks is given in note 28 to the
accounts.
The Group is exposed to the usual
credit risk and cash flow risk associated with selling on credit
and manages this through credit control procedures. The Group
regularly monitors cash flows and cash resources and has the
ability to draw down funds from financing facilities in the UK and
the US.
CONSOLIDATED STATEMENT OF COMPREHENSIVE
INCOME
for
the year ended 31 March 2024
|
|
2024
|
2023
|
|
Note
|
$000
|
$000
|
Revenue
|
|
40,629
|
90,260
|
Cost of sales
|
|
(35,172)
|
(56,327)
|
Gross Profit
|
|
5,457
|
33,933
|
Other income
|
|
256
|
8
|
Administrative expenses
|
|
(24,831)
|
(25,860)
|
Operating (loss)/profit
|
|
(19,118)
|
8,081
|
Analysed as:
|
|
|
|
EBITDA before share based
payments
|
|
(13,578)
|
15,466
|
Share based payments
|
|
1,729
|
(1,650)
|
Depreciation and
impairment
|
|
(4,998)
|
(3,973)
|
Amortisation
|
|
(2,271)
|
(1,762)
|
|
|
(19,118)
|
8,081
|
Share of (loss)/profit of associates and JVs
|
|
(869)
|
146
|
Finance income
|
|
206
|
8
|
Exchange gain/(loss) on
borrowings
|
|
(100)
|
247
|
Finance cost
|
|
(566)
|
(620)
|
Total finance costs
|
|
(460)
|
(365)
|
(Loss)/profit before taxation
|
|
(20,447)
|
7,862
|
Tax on (loss)/profit
|
|
(1,480)
|
370
|
(Loss)/profit for the year
|
|
(21,927)
|
8,232
|
Other comprehensive
income
Currency translation
differences
|
|
(153)
|
-
|
Total comprehensive (loss)/profit for the
year
|
|
(22,080)
|
8,232
|
(Loss)/profit and total
comprehensive (loss)/profit for the year is all attributable to the
owners of the Parent Company
Profit/(loss) per share
|
4
|
|
|
basic
|
|
(22.60)
cents
|
9.30
cents
|
diluted
|
|
(22.60)
cents
|
8.60
cents
|
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
as
at 31 March 2024
|
|
2024
|
|
2023
|
|
Note
|
$000
|
|
$000
|
ASSETS
|
|
|
|
|
Non-current assets
|
|
|
|
|
Intangible assets
|
|
15,115
|
|
10,341
|
Property, plant and
equipment
|
|
11,189
|
|
14,736
|
Equity accounted
investments
|
|
3,097
|
|
4,300
|
Deferred income tax
assets
|
|
336
|
|
1,664
|
|
|
29,737
|
|
31,041
|
Current assets
|
|
|
|
|
Trade and other
receivables
|
|
11,485
|
|
16,532
|
Contract assets
|
|
2,569
|
|
4,836
|
Cash and cash equivalents
|
|
5,315
|
|
11,839
|
|
|
19,369
|
|
33,207
|
Total assets
|
|
49,106
|
|
64,248
|
LIABILITIES
|
|
|
|
|
Current liabilities
|
|
|
|
|
Trade and other payables
|
|
(15,171)
|
|
(19,746)
|
Contract liabilities
|
|
(536)
|
|
(693)
|
Borrowings
|
7
|
(1,422)
|
|
(1,408)
|
|
|
(17,129)
|
|
(21,847)
|
Non-current liabilities
|
|
|
|
|
Borrowings
|
7
|
(4,326)
|
|
(6,968)
|
Other payables
|
|
-
|
|
(300)
|
|
|
(4,326)
|
|
(7,268)
|
Total liabilities
|
|
(21,455)
|
|
(29,115)
|
Net
assets
|
|
27,651
|
|
35,133
|
EQUITY
|
|
|
|
|
Equity attributable to equity holders of the
parent
|
|
|
|
Called up share capital
|
6
|
1,284
|
|
1,179
|
Share premium reserve
|
|
70,683
|
|
55,797
|
Foreign exchange translation
reserve
|
|
(152)
|
|
(992)
|
Share option reserve
|
|
2,685
|
|
4,391
|
Capital redemption
reserve
|
|
6,753
|
|
6,753
|
Interest in own shares
|
|
(63)
|
|
(49)
|
Other reserves
|
|
12,320
|
|
12,320
|
Merger reserve
|
|
1,326
|
|
-
|
Accumulated losses
|
|
(67,185)
|
|
(44,266)
|
Attributable to equity holders
|
|
27,651
|
|
35,133
|
|
|
|
|
| |
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
for
the year ended 31 March 2024
|
Ordinary
shares
|
Share
premium
reserve
|
Foreign exchange translation
reserve
|
Converted loan note
reserve
|
Share option
reserve
|
Capital redemption
reserve
|
Merger
reserve
|
Other
reserves
|
Accumulated
losses
|
Interest in own
shares
|
Total equity attributable to
the owners of the Parent
|
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
Balance at 1 April
2022
|
1,174
|
55,665
|
(992)
|
5,471
|
2,619
|
6,753
|
-
|
12,320
|
(57,969)
|
(49)
|
24,992
|
Issue of
Share Capital
|
5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5
|
Share
options exercised
|
-
|
132
|
-
|
-
|
122
|
-
|
-
|
-
|
-
|
-
|
254
|
Share based
payments
|
-
|
-
|
-
|
-
|
1,650
|
-
|
-
|
-
|
-
|
-
|
1,650
|
Transfer of
converted loan note reserve
|
-
|
-
|
-
|
(5,471)
|
--
|
-
|
-
|
-
|
5,471
|
-
|
-
|
Transactions with owners
|
5
|
132
|
-
|
-
|
1,772
|
-
|
-
|
-
|
-
|
-
|
1,909
|
Profit for
the year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,232
|
-
|
8,232
|
Total
comprehensive income for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,232
|
-
|
8,232
|
Balance at 31 March
2023
|
1,179
|
55,797
|
(992)
|
-
|
4,391
|
6,753
|
-
|
12,320
|
(44,266)
|
(49)
|
35,133
|
Issue of
Share Capital
|
105
|
15,604
|
-
|
-
|
-
|
-
|
1,326
|
-
|
-
|
-
|
17,035
|
Transaction
costs incurred
|
-
|
(718)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(718)
|
Share
options exercised
|
-
|
-
|
-
|
-
|
23
|
-
|
-
|
-
|
-
|
-
|
23
|
Share based
payments
|
-
|
-
|
-
|
-
|
(1,729)
|
-
|
-
|
-
|
-
|
-
|
(1,729)
|
Purchase of
own shares
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(14)
|
(14)
|
Transactions with owners
|
105
|
14,886
|
-
|
-
|
(1,706)
|
-
|
1,326
|
-
|
-
|
(14)
|
14,597
|
Loss for
the year
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(21,927)
|
-
|
(21,927)
|
Foreign
exchange loss on overseas subsidiary translation
|
-
|
-
|
(152)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
(152)
|
Reclassification of historic foreign exchange reserve (note
2.4.1)
|
-
|
-
|
992
|
-
|
-
|
-
|
|
-
|
(992)
|
-
|
-
|
Total
comprehensive loss for the year
|
-
|
-
|
840
|
-
|
-
|
-
|
-
|
-
|
(22,919)
|
-
|
(22,079)
|
Balance at 31 March
2024
|
1,284
|
70,683
|
(152)
|
-
|
2,685
|
6,753
|
1,326
|
12,320
|
(67,185)
|
(63)
|
27,651
|
|
|
|
|
|
|
|
|
|
|
|
| |
CONSOLIDATED STATEMENT OF CASH FLOWS
for
the year ended 31 March 2024
|
|
2024
|
2023
|
|
Note
|
$000
|
$000
|
Cash flows from operating activities
|
|
|
|
Operating (loss)/profit for the
year
|
|
(19,118)
|
8,081
|
Other income
|
|
-
|
8
|
Depreciation and
impairment
|
-
|
4,999
|
3,973
|
Amortisation and
impairment
|
|
2,271
|
1,762
|
Share based payments
|
|
(1,729)
|
1,650
|
Disposal of property, plant and
equipment
|
|
(256)
|
-
|
Changes in working
capital:
|
|
|
|
Increases in trade and other
receivables
|
|
7,704
|
5,251
|
Decrease in trade and other
payables
|
|
(5,963)
|
(5,219)
|
Cash flow from operations
|
|
(12,092)
|
15,506
|
Tax received
|
|
152
|
196
|
Net
cash (outflow)/inflow from operating activities
|
|
(11,940)
|
15,702
|
Investing activities
|
|
|
|
Purchase of intangible
assets
|
|
(28)
|
(60)
|
Capitalised development
costs
|
|
(2,714)
|
(2,163)
|
Purchase of investments
|
|
(1,262)
|
-
|
Business combinations (net of cash
acquired)
|
|
(1,157)
|
-
|
Purchase of property, plant and
equipment
|
|
(2,180)
|
(4,706)
|
Sale of property, plant and
equipment
|
|
(1)
|
-
|
Payment of deferred
consideration
|
|
-
|
(1,300)
|
Finance income
|
|
206
|
-
|
Net
cash outflow from investing activities
|
|
(7,136)
|
(8,229)
|
Cash flows from financing activities
|
|
|
|
Repayment of borrowings
|
|
(101)
|
(477)
|
Repayment of principal under lease
liabilities
|
|
(1,435)
|
(748)
|
Finance cost
|
|
(832)
|
(630)
|
Share options exercised
|
|
23
|
254
|
Issue of share capital
|
|
15,702
|
5
|
Transaction costs for issue of share
capital
|
|
(718)
|
-
|
Net
cash inflow/(outflow) from financing
|
|
12,639
|
(1,596)
|
Net (decrease)/increase in cash and
cash equivalents
|
|
(6,437)
|
5,877
|
Cash and cash equivalents at the
beginning of the year
|
|
11,839
|
5,962
|
Exchange (loss)/gain on cash and
cash equivalents
|
|
(87)
|
-
|
Cash and cash equivalents at the end
of the year
|
5
|
5,315
|
11,839
|
NOTES TO THE FINANCIAL STATEMENTS
for
the year ended 31 March 2024
1. General
information
ZOO Digital Group plc ('the
company') and its subsidiaries (together 'the group') provide
productivity tools and services for digital content authoring,
video post-production and localisation for entertainment,
publishing and packaging markets and continue with on-going
research and development in those areas. The group has operations
in the UK, US and India.
The company is a public limited
company which is listed on the AIM Market of the London Stock
Exchange and is incorporated and domiciled in the UK. The address
of the registered office is Floor 2 Castle House, Angel Street,
Sheffield.
The registered number of the company
is 03858881.
The consolidated financial
statements are presented in US dollars, the currency of the primary
economic environment in which the company operates (note 2.4.1).
Monetary amounts in these financial statements are rounded to the
nearest $000.
2. Statement of
compliance
The financial information set out in
this preliminary announcement does not constitute the Group's
statutory financial statements for the period ended 31 March 2024
or 31 March 2023 as defined in section 435 of the Companies act
2006 (CA 2006) but is derived from those audited financial
statements. Statutory financial statements for 2023 have been
delivered to the Registrar of Companies and those for 2024 will be
delivered in due course. The auditors reported on those accounts;
their reports were unqualified and did not contain a statement
under either Section 498(2) or Section 498(3) of the Companies Act
2006.
Selected explanatory notes are
included to explain events and transactions that are significant to
an understanding of the changes in financial position and
performance of the Group.
3.
Summary of significant accounting policies
The principal accounting policies
applied in the preparation of these financial statements are set
out below. These policies have been applied consistently to all the
years presented, unless otherwise stated.
3.1 Basis of preparation and going
concern
The Group's statutory financial statements
These financial statements have been
prepared in accordance with UK adopted international accounting
standards and the requirements of the Companies Act
2006.
The preparation of financial
statements in accordance with international accounting standards
and the requirements of the Companies Act 2006 requires management
to make judgements, estimates and assumptions that effect the
application of policies and reported amounts in the financial
statements.
Going concern
The directors have prepared trading
and cash flow forecasts for the group for the period to 31 August
2025 which show a return to growth in profitability and cash
generation. In line with industry practice in this sector the
directors have had informal indications from major and smaller
clients to substantiate a significant proportion of the forecast
sales. The directors have considered the consequences if the
sales volume is less than the level forecast and they are confident
that, in this eventuality, alternative steps could be taken to
ensure that the group has access to sufficient funding to continue
to operate. The group has a facility with HSBC Bank which provides
invoice financing of up to $3m against US clients invoices raised
by ZOO Digital Production LLC. This facility is in place until 31
August 2025.
The directors believe the
assumptions used in preparing the trading and cash flow forecasts
to be realistic, and consequently that the group will continue in
operational existence for the foreseeable future. The financial
statements have therefore been prepared on a going concern
basis.
3.1.1 Standards and interpretations in issue at 31 March 2024
but not yet effective and have not yet been adopted early by the
Group
At the date of authorisation of
these financial statements, the following standards and
interpretations, which have not yet been applied in these financial
statements, were in issue but not yet effective (and in some cases
had not yet been adopted by the UK Endorsement Board):
Standard/Interpretation
|
Effective Date
|
Amendments to IAS 21 to clarify lack
of exchangeability
|
1 January 2025
|
Amendments to IFRS 9 and IFRS 7 for
the classification and measurement of financial
instruments
|
1 January 2026
|
IFRS 18 'Presentation and Disclosure
in Financial Statements'
|
1 January 2027
|
Effective dates refer to periods
commencing on or after this date. The Group's reported financial
results are not expected to be materially affected by any standard.
However, the presentation and disclosure of its results are
expected to be impacted by the adoption of IFRS S1 and IFRS 18
which are both predominantly disclosure-only standards. Given this
impacts only disclosures, the Directors do not expect there to be
an impact on the reported profits or net assets of the Group from
adopting these standards. As these are disclosure-led standards,
the Directors have not presented a list of impacts on the financial
statements.
3.2 Consolidation
Subsidiaries are all entities
(including structured entities) over which the group has control.
The group controls an entity when the group is exposed to, or has
rights to, variable returns from its involvement with the entity
and has the ability to affect those returns through its power over
the entity. Subsidiaries are fully consolidated from the date on
which control is obtained until the date that control
ceases.
The consolidated financial
statements of ZOO Digital Group plc include the results of the
company and its subsidiaries. Subsidiary accounting policies
are amended where necessary to ensure consistency within the group
and intra group transactions are eliminated on
consolidation.
The Group applies the acquisition
method when accounting for business combinations. The consideration
transferred by the Group to obtain control of a subsidiary is
calculated as the sum of the acquisition-date fair values of assets
transferred, liabilities incurred and equity interests issued the
Group, which includes the fair value of any asset or liability
arising from a contingent consideration arrangement. Acquisition
costs are expensed as incurred.
Assets acquired and liabilities
assumed are generally measured at their acquisition date fair
values. However, such fair values and all associated accounting
entries are subject to revision during a period not exceeding 12
months following the date of acquisition, insofar as the accounting
for the business combination is incomplete by the end of the first
reporting period date. As a result, ZOO Digital Group plc revises
any provisional amounts retrospectively to reflect further evidence
received in respect of acquisition date values. There have been no
revisions in the current year.
3.3 Foreign currency
translation
3.3.1
Functional and presentation currency
Items included in the financial
statements of each of the group's entities are measured using the
currency of the primary economic environment in which the entity
operates ('the functional currency'). The consolidated financial
statements are presented in US dollars which is the parent company
and Group's functional and presentation currency. The functional
currency of the company's primary operating subsidiaries is US
dollars, therefore the majority of transactions between the company
and its subsidiaries and the company's revenue and receivables are
denominated in US dollars.
The US dollar/pound sterling
exchange rate at 31 March 2024 was 0.794 (2023: 0.813).
In 2009 the Group changed its
functional currency from Pound Sterling to US Dollars, creating a
translation reserve at this date. Following a review of the reserve
at that date, the Directors have determined that the continued
existence of this does not support the clarity of the financial
statements, and that the reserve is better utilised in the ongoing
translation of new foreign subsidiaries that do not have the US
Dollar as functional currency. Accordingly, in the current year the
brought forward element of the reserve has been reclassified in its
entirety to retained earnings.
3.3.2
Transactions and balances
Transactions in foreign currencies
are recorded at the prevailing rate of exchange in the month of the
transaction. Foreign exchange gains or losses
resulting from the settlement of such transactions and from the
translation of monetary assets and liabilities denominated in
foreign currencies at the year end exchange rates are recognised in
the profit/(loss) for the year in the Consolidated Statement of
Comprehensive Income.
3.3.3
Group companies
The results and financial position
of all group entities that have a functional currency different
from the presentation currency are translated into the presentation
currency as follows:
·
assets and liabilities for each entity are
translated at the closing rate at the year end date;
· income
and expenses for each Statement of Comprehensive Income are
translated at the prevailing monthly exchange rate for the month in
which the income or expense arose.
4.
Earnings per share
Basic earnings per share ("EPS") is
calculated by dividing the profit/(loss) attributable to equity
holders of the company by the weighted average number of ordinary
shares in issue during the year.
Diluted EPS is calculated by
dividing the profit attributable to the equity holders of the
Parent by the weighted average number of ordinary shares
outstanding plus the weighted average number of shares that would
be issued on conversion of all the dilutive share options into
ordinary shares.
|
|
Basic and
Diluted
|
|
|
2024
|
2023
|
|
|
$000
|
$000
|
(Loss)/profit for the financial year
|
(21,927)
|
8,232
|
|
|
|
|
|
2024
|
*Restated
2023
|
|
|
|
|
|
Number of
shares
|
Number of
shares
|
Weighted average number of shares for basic & diluted
profit per share
|
|
|
Basic
|
|
|
|
|
97,220,638
|
88,835,890
|
Effect of dilutive potential
ordinary shares:
|
|
|
|
|
|
|
Share options
|
|
|
|
|
2,635,664
|
6,883,886
|
Diluted
|
|
|
|
|
99,856,302
|
95,719,776
|
|
|
|
|
|
2024
|
Restated
2023
|
|
|
|
|
|
Cents
|
Cents
|
|
|
|
Basic
|
|
|
|
|
(22.60)
|
9.30
|
|
|
|
|
|
|
|
Diluted
|
|
|
|
|
(22.60)
|
8.60
|
* 2023 has been restated as the
effect of dilutive potential ordinary shares exceeded the total
number of options outstanding. Please refer to the details in the
accounting policies note 3.2 "Share-based payments"
Diluted earnings per share is
calculated by adjusting the earnings and number of shares for the
effects of dilutive options. In the event that a loss is recorded
for the year, share options are not considered to have a dilutive
effect.
5 Notes to the cash flow
statement
5.1
Significant non-cash transactions
During the year the group acquired
property, plant and equipment and computer software with a cost of
$2,634,000 (2023: $5,392,000) of which $449,000 (2023: $686,000)
was acquired by means of a lease. In addition, the derecognition of
the Sheffield office lease (detailed in note 16) has resulted in a
profit to the Consolidated Statement of Comprehensive Income of
$256,000.
5.2
Cash and cash equivalents
Cash and cash equivalents consist of
cash on hand and balances with banks. Cash and cash equivalents
included in the cash flow statement comprise the following
consolidated and parent company statement of financial position
amounts.
|
Group
|
|
2024
|
2023
|
|
$000
|
$000
|
Cash on hand and balances with
banks
|
5,315
|
11,839
|
The fair values of the cash and cash
equivalents are considered to be their book value
6.
Share capital and reserves for Group and Company
Called up share capital
|
2024
|
2023
|
|
$000
|
$000
|
Allotted, called-up and fully
paid
|
|
|
97,856,924 (2023: 89,285,291)
ordinary shares of 1p each
|
1,284
|
1,179
|
Reconciliation of the number of
ordinary shares outstanding:
|
|
|
Opening balance
|
89,285,291
|
88,335,079
|
Shares issued
|
27,391
|
185,545
|
Korea Acquisition
|
550,000
|
-
|
Fundraise
|
7,914,242
|
-
|
Share options exercised
|
80,000
|
764,667
|
Closing balance
|
97,856,924
|
89,285,291
|
Reserves
The following describes the nature
and purpose of each reserve within owner's equity:
Reserve
|
Description and purpose
|
Share premium reserve
|
Represents the amount subscribed for
share capital in excess of the nominal value.
|
Foreign exchange translation
reserve
|
Cumulative exchange differences
resulting from the Group changing reporting currency from pounds
sterling to USD.
|
Converted loan note
reserve
|
Represents the gain recognised on
conversion of historic loan notes. *
|
Share option reserve
|
Cumulative cost of share options
issued to employees.
|
Capital redemption
reserve
|
Represents 32,660,660 deferred
shares of 14p each created during the share reorganisation on 4 May
2017.
|
Interest in own shares
|
This arises from ZEST and concerns
historical transactions as part of the Group's employee benefit
trust.
|
Merger reserve
|
As part of acquisitions the Group
has issued share capital as part of its consideration. As set out
in s612 Companies Act 2006, merger relief has been applied and the
excess above the nominal value of share capital has been recognised
in the merger reserve.
|
Other reserves
|
Created as part of the reverse
takeover between Kazoo3D plc and ZOO Media Corporation Ltd in
2001.
|
Accumulated losses
|
Cumulative net losses recognised in
profit or loss.
|
*In the prior year the
Directors reviewed the converted loan note reserve and concluded
that the losses within here represent realised retained profits to
which the Group and Company have unconditional entitlement. As
such, the reserve was transferred to offset against accumulated
losses.
7.
Borrowings
|
Group
|
|
2024
|
2023
|
|
$000
|
$000
|
Non-current
|
|
|
|
|
|
Other Loans
|
243
|
-
|
Lease liabilities
|
4,083
|
6,968
|
|
4,326
|
6,968
|
Current
|
|
|
Amounts owed to subsidiary
undertakings
|
-
|
-
|
Lease liabilities
|
1,422
|
1,408
|
|
|
|
Borrowings
|
1,422
|
1,408
|
|
|
|
Total borrowings
|
5,748
|
8,376
|
The group has renewed on 1 June 2024
with HSBC Bank US an invoice financing facility of up to $3.0
million against US client invoices raised by ZOO Digital Production
LLC. The facility is in place until the renew date of 31 August
2025.
The UK banking partner, HSBC,
continues to provide an overdraft facility of £250,000. The
principal outstanding at 31 March 2024 was nil (2023: nil).
This line of funding has been secured as a floating charge over the
assets of the UK companies and automatically renews on an annual
basis.
Lease liabilities
Lease liabilities are payable as
follows:
At
31 March 2024 Group only
|
Future minimum lease
payments
|
Interest
|
Present value of minimum
lease payments
|
|
$000
|
$000
|
$000
|
Less than one year
|
1,801
|
(379)
|
1,422
|
Between one and five
years
|
4,582
|
(499)
|
4,083
|
|
6,383
|
(878)
|
5,505
|
The lease periods range from between
1 and 10 years, with options to purchase the asset at the end of
the term if applicable. Lease liabilities are secured against the
leased assets.
Annual report and Accounts
Copies of the Report & Accounts
for the year ended 31 March 2024 will shortly be available to view
on the Group's website www.zoodigital.com.
The Report & Accounts for the
year ended 31 March 2024, together with the notice of annual
general meeting, are expected to be posted to shareholders in early
September 2024; an announcement to notify shareholders of this will
be made in due course. Further copies will be available from the
Company's Registered Office: 2nd Floor, Castle House,
Angel Street, Sheffield S3 8LN.
Annual General Meeting
The Annual General Meeting of the
Group will be held at Instinctif Partners, 1st Floor 65
Gresham Street, London EC2V 7NC on 26th September 2024 at
5pm.