These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
England and Wales
|
|
(Jurisdiction of Incorporation or Organization)
|
|
125 Old Broad Street,
London EC2N 1AR
|
|
(Address of principal executive offices)
|
|
John Cotterell
Chief Executive Officer
Endava PLC
125 Old Broad Street,
London EC2N 1AR
Tel: +44 20 7367 1000
|
|
(Name, Telephone, E-mail and/or Facsimile number and Address of Company Contact Person)
|
|
|
|
|
|
Title of each class
|
|
Name of each exchange on which registered
|
|
American Depositary Shares, each representing the right to receive one Class A ordinary share, nominal value
£
0.02 per share
|
|
New York Stock Exchange
|
|
Class A ordinary shares, nominal value
£
0.02 per share*
|
|
New York Stock Exchange
|
|
*
|
Not for trading, but only in connection with the registration of the American Depositary Shares.
|
|
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.
|
||||||
|
|
|
¨
Yes
|
|
x
No
|
|
|
|
If this report is an annual or transition report, indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934.
|
||||||
|
|
|
¨
Yes
|
|
x
No
|
|
|
|
Note – Checking the box above will not relieve any registrant required to file reports pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 from their obligations under those Sections.
|
||||||
|
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
|
||||||
|
|
|
x
Yes
|
|
¨
No
|
|
|
|
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
|
||||||
|
|
|
x
Yes
|
|
¨
No
|
|
|
|
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or an emerging growth company. See definition of “large accelerated filer,"accelerated filer,” and "emerging growth company" in Rule 12b-2 of the Exchange Act.
|
||||||
|
Large accelerated filer
¨
|
|
Accelerated filer
¨
|
|
Non-accelerated filer
x
|
|
Emerging growth company
x
|
|
If an emerging growth company that prepares its financial statements in accordance with U.S. GAAP, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards† provided pursuant to Section 13(a) of the Exchange Act.
¨
|
||||||
|
† The term “new or revised financial accounting standard” refers to any update issued by the Financial Accounting Standards Board to its Accounting Standards Codification after April 5, 2012.
|
||||||
|
Indicate by check mark which basis of accounting the registrant has used to prepare the financial statements included in this filing:
|
||||||
|
|
|
U.S. GAAP
¨
|
|
International Financial Reporting Standards as issued by the International Financial Reporting Standards Board
x
|
|
Other
¨
|
|
If “Other” has been checked in response to the previous question, indicate by check mark which financial statement item the registrant has elected to follow.
|
||||||
|
|
|
Item 17
¨
|
|
Item 18
¨
|
|
|
|
If this is an annual report, indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
|
||||||
|
|
|
¨
Yes
|
|
x
No
|
|
|
|
•
|
our ability to sustain our revenue growth rate in the future;
|
|
•
|
our ability to retain existing clients and attract new clients, including our ability to increase revenue from existing clients and diversify our revenue concentration;
|
|
•
|
our ability to attract and retain highly-skilled IT professionals at cost-effective rates;
|
|
•
|
our ability to penetrate new industry verticals and geographies and grow our revenue in current industry verticals and geographies;
|
|
•
|
our ability to maintain favorable pricing and utilization rates;
|
|
•
|
our ability to successfully identify acquisition targets, consummate acquisitions and successfully integrate acquired businesses and personnel;
|
|
•
|
the effects of increased competition as well as innovations by new and existing competitors in our market;
|
|
•
|
the size of our addressable market and market trends;
|
|
•
|
our ability to adapt to technological change and innovate solutions for our clients;
|
|
•
|
our plans for growth and future operations, including our ability to manage our growth;
|
|
•
|
our expectations of future operating results or financial performance;
|
|
•
|
our ability to effectively manage our international operations, including our exposure to foreign currency exchange rate fluctuations; and
|
|
•
|
our future financial performance, including trends in revenue, cost of sales, gross profit, selling, general and administrative expenses, finance income and expense and taxes.
|
|
|
Fiscal Year Ended June 30,
|
||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||
|
|
(in thousands, except for share and per share amounts)
|
||||||||||||||
|
Consolidated Statement of Comprehensive Income:
|
|
|
|
|
|
|
|
||||||||
|
Revenue
|
£
|
217,613
|
|
|
£
|
159,368
|
|
|
£
|
115,432
|
|
|
£
|
84,107
|
|
|
Cost of sales:
|
|
|
|
|
|
|
|
||||||||
|
Direct cost of sales
(1)
|
(132,775
|
)
|
|
(98,853
|
)
|
|
(68,517
|
)
|
|
(49,717
|
)
|
||||
|
Allocated cost of sales
|
(12,668
|
)
|
|
(9,907
|
)
|
|
(6,529
|
)
|
|
(3,674
|
)
|
||||
|
Total cost of sales
|
(145,443
|
)
|
|
(108,760
|
)
|
|
(75,046
|
)
|
|
(53,391
|
)
|
||||
|
Gross profit
|
72,170
|
|
|
50,608
|
|
|
40,386
|
|
|
30.716
|
|
||||
|
Selling, general and administrative expenses
(1)
|
(46,737
|
)
|
|
(27,551
|
)
|
|
(20,453
|
)
|
|
(13,729
|
)
|
||||
|
Operating profit
|
25,433
|
|
|
23,057
|
|
|
19,933
|
|
|
16,987
|
|
||||
|
Net finance (costs)/income
|
(783
|
)
|
|
(1,357
|
)
|
|
898
|
|
|
(1,781
|
)
|
||||
|
Profit before tax
|
24,650
|
|
|
21,700
|
|
|
20,831
|
|
|
15,206
|
|
||||
|
Tax on profit on ordinary activities
|
(5,675
|
)
|
|
(4,868
|
)
|
|
(4,125
|
)
|
|
(1,659
|
)
|
||||
|
Net profit
|
£
|
18,975
|
|
|
£
|
16,832
|
|
|
£
|
16,706
|
|
|
£
|
13,547
|
|
|
Earnings per share, basic
|
£
|
0.42
|
|
|
£
|
0.37
|
|
|
£
|
0.37
|
|
|
£
|
0.35
|
|
|
Earnings per share, diluted
|
£
|
0.38
|
|
|
£
|
0.34
|
|
|
£
|
0.34
|
|
|
£
|
0.29
|
|
|
Weighted average number of shares outstanding, basic
|
45,100.165
|
|
|
45,258,750
|
|
|
45,389,210
|
|
|
38,482,460
|
|
||||
|
Weighted average number of shares outstanding, diluted
|
50,426.216
|
|
|
49,292,520
|
|
|
49,318,045
|
|
|
46,150,255
|
|
||||
|
Other Financial Data:
|
|
|
|
|
|
|
|
||||||||
|
Revenue period-over-period growth rate
|
36.5
|
%
|
|
38.1
|
%
|
|
37.2
|
%
|
|
31.6
|
%
|
||||
|
Profit before tax margin
|
11.3
|
%
|
|
13.6
|
%
|
|
18.0
|
%
|
|
18.1%
|
|
||||
|
Net cash provided by operating activities
|
£
|
33,984
|
|
|
£
|
14,740
|
|
|
£
|
10,897
|
|
|
£
|
11,107
|
|
|
(1)
|
Includes share-based compensation expenses as follows:
|
|
|
Fiscal Year Ended June 30,
|
||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Direct cost of sales
|
£
|
1,006
|
|
|
£
|
560
|
|
|
£
|
587
|
|
|
£
|
115
|
|
|
Selling, general and administrative expenses
|
499
|
|
|
294
|
|
|
181
|
|
|
65
|
|
||||
|
Total
|
£
|
1,505
|
|
|
£
|
854
|
|
|
£
|
768
|
|
|
£
|
180
|
|
|
|
As of June 30,
|
||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Consolidated Balance Sheet Data:
|
|
|
|
|
|
|
|
||||||||
|
Cash and cash equivalents
|
£
|
15,048
|
|
|
£
|
23,571
|
|
|
£
|
12,947
|
|
|
£
|
13,362
|
|
|
Working capital
(1)
|
(3,042
|
)
|
|
11,028
|
|
|
3,180
|
|
|
12,038
|
|
||||
|
Total assets
|
151,014
|
|
|
106,382
|
|
|
72,897
|
|
|
57,000
|
|
||||
|
Total liabilities
|
81,515
|
|
|
57,662
|
|
|
43,104
|
|
|
31,014
|
|
||||
|
Total equity
|
69,499
|
|
|
48,720
|
|
|
29,793
|
|
|
25,986
|
|
||||
|
(1)
|
Working capital is defined as total current assets minus total current liabilities.
|
|
|
Fiscal Year Ended June 30,
|
||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||
|
|
(pounds in thousands)
|
||||||||||||||
|
Revenue growth rate at constant currency
(1)
|
37.2
|
%
|
|
28.5
|
%
|
|
36.6
|
%
|
|
32.6
|
%
|
||||
|
Average number of employees involved in delivery of our services
(2)
|
3,957
|
|
|
3,181
|
|
|
2,336
|
|
|
1,645
|
|
||||
|
Revenue concentration
(3)
|
41.5
|
%
|
|
49.1
|
%
|
|
53.7
|
%
|
|
65.5
|
%
|
||||
|
Number of large clients
(4)
|
46
|
|
|
34
|
|
|
26
|
|
|
18
|
|
||||
|
Adjusted profit before taxes margin
(5)
|
15.4
|
%
|
|
15.8
|
%
|
|
19.7
|
%
|
|
19.2
|
%
|
||||
|
Free cash flow
(6)
|
£
|
28,727
|
|
|
£
|
11,186
|
|
|
£
|
10,115
|
|
|
£
|
9,492
|
|
|
(1)
|
We monitor our revenue growth rate at constant currency. As the impact of foreign currency exchange rates is highly variable and difficult to predict, we believe revenue growth rate at constant currency allows us to better understand the underlying business trends and performance of our ongoing operations on a period-over-period basis. We calculate revenue growth rate at constant currency by translating revenue from entities reporting in foreign currencies into British Pounds using the comparable foreign currency exchange rates from the prior period. For example, the average rates in effect for the fiscal year ended June 30, 2017 were used to convert revenue for the fiscal year ended June 30, 2018 and the revenue for the comparable prior period ended June 30, 2017, rather than the actual exchange rates in effect during the respective period. Revenue growth rate at constant currency is not a measure calculated in accordance with IFRS. While we believe that revenue growth rate at constant currency provides useful information to investors in understanding and evaluating our results of operations in the same manner as our management, our use of revenue growth rate at constant currency has limitations as an analytical tool, and you should not consider it in isolation or as a substitute for analysis of our financial results as reported under IFRS. Further, other companies, including companies in our industry, may report the impact of fluctuations in foreign currency exchange rates differently, which may reduce the value of our revenue growth rate at constant currency as a comparative measure. The following table presents a reconciliation of revenue growth rate at constant currency to revenue growth rate, the most directly comparable financial measure calculated and presented in accordance with IFRS, for each of the periods indicated:
|
|
|
Fiscal Year Ended June 30,
|
||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||
|
|
(pounds in thousands)
|
||||||||||||||
|
Revenue
|
£
|
217,613
|
|
|
£
|
159,368
|
|
|
£
|
115,432
|
|
|
£
|
84,107
|
|
|
Revenue period-over-period growth rate
|
36.5
|
%
|
|
38.1
|
%
|
|
37.2
|
%
|
|
31.6
|
%
|
||||
|
Estimated impact of foreign currency exchange rate fluctuations
|
0.7
|
%
|
|
(9.6
|
)%
|
|
(0.6
|
)%
|
|
1.0
|
%
|
||||
|
Revenue growth rate at constant currency
|
37.2
|
%
|
|
28.5
|
%
|
|
36.6
|
%
|
|
32.6
|
%
|
||||
|
(2)
|
We monitor our average number of employees involved in delivery of our services because we believe it gives us visibility to the size of both our revenue-producing base and our most significant cost base, which in turn allows us better understand changes in our utilization rates and gross margins on a period-over-period basis. We calculate average number of employees involved in delivery of our services as the average of our number of full-time employees involved in delivery of our services on the last day of each month in the relevant period.
|
|
(3)
|
We monitor our revenue concentration to better understand our dependence on large clients on a period-over-period basis and to monitor our success in diversifying our revenue basis. We define revenue concentration as the percent of our total revenue derived from our 10 largest clients by revenue in each period presented.
|
|
(4)
|
We monitor our number of large clients to better understand our progress in winning large contracts on a period-over-period basis. We define number of large clients as the number of clients from whom we generated more than £1.0 million of revenue in the prior 12-month period.
|
|
(5)
|
We monitor our adjusted profit before taxes margin, or Adjusted PBT Margin, to better understand our ability to manage operational costs, to evaluate our core operating performance and trends and to develop future operating plans. In particular,
|
|
|
Fiscal Year Ended June 30,
|
||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Profit before taxes
|
£
|
24,650
|
|
|
£
|
21,700
|
|
|
£
|
20,831
|
|
|
£
|
15,206
|
|
|
Share-based compensation expense
|
1,505
|
|
|
854
|
|
|
768
|
|
|
180
|
|
||||
|
Amortization of acquired intangible assets
|
2,653
|
|
|
1,715
|
|
|
1,165
|
|
|
—
|
|
||||
|
Foreign currency exchange (gains) losses, net
|
17
|
|
|
967
|
|
|
(4
|
)
|
|
754
|
|
||||
|
Initial public offering expenses incurred
|
4,643
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Adjusted PBT
|
£
|
33,468
|
|
|
£
|
25,236
|
|
|
£
|
22,760
|
|
|
£
|
16,140
|
|
|
(6)
|
We monitor our free cash flow to better understand and evaluate our liquidity position and to develop future operating plans. Our free cash flow is our net cash provided by operating activities, plus grant received, less purchases of non-current tangible and intangible assets. For a discussion of grant received, see “Operating Results—Basis of Presentation—Cost of Sales.” Free cash flow is not a measure calculated in accordance with IFRS. While we believe that free cash flow provides useful information to investors in understanding and evaluating our liquidity position in the same manner as our management, our use of free cash flow has limitations as an analytical tool, and you should not consider it in isolation or as a substitute for analysis of our financial results as reported under IFRS. Further, other companies, including companies in our industry, may adjust their cash flows differently to capture their liquidity, which may reduce the value of free cash flow as a comparative measure. The following table presents a reconciliation of free cash flow to net cash provided by operating activities, the most directly comparable financial measure calculated and presented in accordance with IFRS, for each of the periods indicated:
|
|
|
Fiscal Year Ended June 30,
|
||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Net cash provided by operating activities
|
£
|
33,984
|
|
|
£
|
14,740
|
|
|
£
|
10,897
|
|
|
£
|
11,107
|
|
|
Grant received
|
147
|
|
|
2,924
|
|
|
1,948
|
|
|
468
|
|
||||
|
Purchases of non-current assets (tangible and intangible)
|
(5,404
|
)
|
|
(6,478
|
)
|
|
(2,730
|
)
|
|
(2,083
|
)
|
||||
|
Free cash flow
|
£
|
28,727
|
|
|
£
|
11,186
|
|
|
£
|
10,115
|
|
|
£
|
9,492
|
|
|
|
Year Ended June 30,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
High
|
1.4332
|
|
1.3429
|
|
1.5731
|
|
1.7165
|
|
1.7105
|
|
1.6275
|
|
Low
|
1.2787
|
|
1.2118
|
|
1.3217
|
|
1.4648
|
|
1.4837
|
|
1.4877
|
|
Rate at end of period
|
1.3197
|
|
1.2995
|
|
1.3242
|
|
1.5727
|
|
1.7105
|
|
1.5210
|
|
Average rate per period
|
1.3504
|
|
1.2736
|
|
1.4686
|
|
1.5714
|
|
1.6372
|
|
1.5688
|
|
|
September
2018
|
|
August
2018
|
|
July
2018
|
|
June
2018
|
|
May
2018
|
|
April
2018
|
|
High
|
1.3237
|
|
1.3120
|
|
1.3266
|
|
1.3429
|
|
1.3611
|
|
1.4332
|
|
Low
|
1.2833
|
|
1.2685
|
|
1.2987
|
|
1.3095
|
|
1.3258
|
|
1.3751
|
|
Rate at end of period
|
1.3053
|
|
1.2964
|
|
1.3125
|
|
1.3197
|
|
1.3289
|
|
1.3751
|
|
•
|
the business or financial condition of that client or the economy generally;
|
|
•
|
a change in strategic priorities by that client, resulting in a reduced level of spending on technology services;
|
|
•
|
changes in the personnel at our clients who are responsible for procurement of information technology, or IT, services or with whom we primarily interact;
|
|
•
|
a demand for price reductions by that client;
|
|
•
|
mergers, acquisitions or significant corporate restructurings involving that client; and
|
|
•
|
a decision by that client to move work in-house or to one or several of our competitors.
|
|
•
|
our clients’ perception of our ability to add value through our services;
|
|
•
|
our competitors’ pricing policies;
|
|
•
|
bid practices of clients and their use of third-party advisors;
|
|
•
|
the ability of large clients to exert pricing pressure;
|
|
•
|
employee wage levels and increases in compensation costs;
|
|
•
|
employee utilization levels;
|
|
•
|
our ability to charge premium prices when justified by market demand or the type of service; and
|
|
•
|
general economic conditions.
|
|
•
|
our ability to promptly transition our employees from completed projects to new assignments and to hire and integrate new employees;
|
|
•
|
our ability to forecast demand for our services and thereby maintain an appropriate number of employees in each of our delivery locations;
|
|
•
|
our ability to deploy employees with appropriate skills and seniority to projects;
|
|
•
|
our ability to manage the attrition of our employees; and
|
|
•
|
our need to devote time and resources to training, professional development and other activities that cannot be billed to our clients.
|
|
•
|
our inability to achieve the operating synergies anticipated in the acquisitions;
|
|
•
|
diversion of management attention from ongoing business concerns to integration matters;
|
|
•
|
consolidating and rationalizing information technology platforms and administrative infrastructures;
|
|
•
|
complexities associated with managing the geographic separation of the combined businesses and consolidating multiple physical locations;
|
|
•
|
retaining IT professionals and other key employees and achieving minimal unplanned attrition;
|
|
•
|
integrating personnel from different corporate cultures while maintaining focus on providing consistent, high quality service;
|
|
•
|
demonstrating to our clients and to clients of acquired businesses that the acquisition will not result in adverse changes in client service standards or business focus;
|
|
•
|
possible cash flow interruption or loss of revenue as a result of transitional matters; and
|
|
•
|
inability to generate sufficient revenue to offset acquisition costs.
|
|
•
|
maintaining high-quality control and process execution standards;
|
|
•
|
maintaining planned resource utilization rates on a consistent basis;
|
|
•
|
maintaining employee productivity and implementing necessary process improvements;
|
|
•
|
controlling costs;
|
|
•
|
maintaining close client contact and high levels of client satisfaction;
|
|
•
|
maintaining physical and data security standards required by our clients;
|
|
•
|
recruiting and retaining sufficient numbers of skilled IT professionals; and
|
|
•
|
maintaining effective client relationships.
|
|
•
|
the number, timing, scope and contractual terms of projects in which we are engaged;
|
|
•
|
delays in project commencement or staffing delays due to difficulty in assigning appropriately skilled or experienced professionals;
|
|
•
|
the accuracy of estimates on the resources, time and fees required to complete projects and costs incurred in the performance of each project;
|
|
•
|
inability to retain employees or maintain employee utilization levels;
|
|
•
|
changes in pricing in response to client demand and competitive pressures;
|
|
•
|
the business decisions of our clients regarding the use of our services or spending on technology;
|
|
•
|
the ability to further grow sales of services from existing clients;
|
|
•
|
seasonal trends and the budget and work cycles of our clients;
|
|
•
|
delays or difficulties in expanding our operational facilities or infrastructure;
|
|
•
|
our ability to estimate costs under fixed price or managed service contracts;
|
|
•
|
employee wage levels and increases in compensation costs;
|
|
•
|
unanticipated contract or project terminations;
|
|
•
|
the timing of collection of accounts receivable;
|
|
•
|
our ability to manage risk through our contracts;
|
|
•
|
the continuing financial stability of our clients;
|
|
•
|
changes in our effective tax rate;
|
|
•
|
fluctuations in currency exchange rates; and
|
|
•
|
general economic conditions.
|
|
•
|
dispose of assets;
|
|
•
|
complete mergers or acquisitions;
|
|
•
|
incur or guarantee indebtedness;
|
|
•
|
sell or encumber certain assets;
|
|
•
|
pay dividends or make other distributions to holders of our shares;
|
|
•
|
make specified investments;
|
|
•
|
engage in different lines of business; and
|
|
•
|
engage in certain transactions with affiliates.
|
|
•
|
actual or anticipated fluctuations in our financial condition and operating results;
|
|
•
|
variance in our financial performance from expectations of securities analysts;
|
|
•
|
changes in the prices of our services;
|
|
•
|
changes in our projected operating and actual financial results;
|
|
•
|
changes in laws or regulations applicable to our business;
|
|
•
|
announcements by us or our competitors of significant business developments, acquisitions or new offerings;
|
|
•
|
our involvement in any litigation;
|
|
•
|
our sale of our ADSs or other securities in the future;
|
|
•
|
changes in senior management or key personnel;
|
|
•
|
the trading volume of our ADSs;
|
|
•
|
changes in the anticipated future size and growth rate of our market; and
|
|
•
|
general economic, regulatory and market conditions.
|
|
•
|
When any person acquires, whether by a series of transactions over a period of time or not, an interest in shares which (taken together with shares already held by that person and an interest in shares held or acquired by
|
|
•
|
When any person who, together with persons acting in concert with him or her, is interested in shares representing not less than 30% but does not hold more than 50% of the voting rights of a company that is subject to the Takeover Code, and such person, or any person acting in concert with him or her, acquires an additional interest in shares which increases the percentage of shares carrying voting rights in which he or she is interested, then such person is generally required to make a mandatory offer to all the holders of any class of equity share capital or other class of transferable securities carrying voting rights of that company to acquire the balance of their interests in the company.
|
|
•
|
A mandatory offer triggered in the circumstances described in the two paragraphs above must be in cash (or be accompanied by a cash alternative) and at not less than the highest price paid within the preceding 12 months to acquire any interest in shares in the company by the person required to make the offer or any person acting in concert with him or her.
|
|
•
|
In relation to a voluntary offer (i.e. any offer which is not a mandatory offer), when interests in shares representing 10% or more of the shares of a class have been acquired for cash by an offeror (i.e., a bidder) and any person acting in concert with it in the offer period and the previous 12 months, the offer must be in cash or include a cash alternative for all shareholders of that class at not less than the highest price paid for any interest in shares of that class by the offeror and by any person acting in concert with it in that period. Further, if an offeror acquires for cash any interest in shares during the offer period, a cash alternative must be made available at not less than the highest price paid for any interest in the shares of that class.
|
|
•
|
If the offeror or any person acting in concert with it acquires an interest in shares in the offeree company (i.e., the target) at a price higher than the value of the offer, the offer must be increased to not less than the highest price paid for the interest in shares so acquired.
|
|
•
|
The offeree company must obtain competent advice as to whether the terms of any offer are fair and reaosnable and the substance of such advice must be made known to all the shareholders, together with the opinion of the board of directors of the offeree company.
|
|
•
|
Special deals with favorable conditions for selected shareholders are not permitted.
|
|
•
|
All shareholders must be given the same information.
|
|
•
|
Each document published in connection with an offer by or on behalf of the offeror or offeree must state that the directors of the offeror or the offeree, as the case may be, accept responsibility for the information contained therein.
|
|
•
|
Profit forecasts, quantified financial benefits statements and asset valuations must be made to specified standards and must be reported on by professional advisers.
|
|
•
|
Misleading, inaccurate or unsubstantiated statements made in documents or to the media must be publicly corrected immediately.
|
|
•
|
Actions during the course of an offer by the offeree company, which might frustrate the offer, are generally prohibited unless shareholders approve these plans.
|
|
•
|
Stringent and detailed requirements are laid down for the disclosure of dealings in relevant securities during an offer.
|
|
•
|
Deliver outcome driven programs to our clients, with faster time-to-market and favorable return on investment;
|
|
•
|
Tailor our approach to the needs of our clients and respond flexibly to changing client objectives and market conditions;
|
|
•
|
Improve our clients visibility into budgets, status and progress of technology projects; and
|
|
•
|
Provide better solutions.
|
|
•
|
ranked 22nd in the Sunday Times HSBC International Track 200;
|
|
•
|
named as the Company of the Year at the 2018ANIS Romania awards gala;
|
|
•
|
ranked as one of the top 3 UK technical agencies in 2017, according to Econsultancy;
|
|
•
|
ranked as one of the top 13 UK agencies in digital income in each of 2015, 2016 and 2017, according to Econsultancy;
|
|
•
|
featured in the International Association of Outsourcing Professionals (IAOP) Global Outsourcing 100 lists in 2015 (Best Leaders in Employee Growth and Best Leaders in Revenue Growth), 2016 (Leaders Category for Top Company for Revenue and Employee Growth and for Programs for Innovation), 2017 (Leaders
|
|
•
|
recognized as employer of the year for outsourcing in Romania at the Romanian Outsourcing Awards for Excellence Gala in 2016;
|
|
•
|
ranked as one of the top 20 IT companies to work for in Romania by Biz Magazine in 2013, 2014 and 2015; and
|
|
•
|
the winner, together with Worldpay Group PLC, of Software Outsourcing Project of the Year at the 2017 ANIS gala in Romania.
|
|
•
|
next-generation IT service providers, such as Globant S.A and EPAM Systems;
|
|
•
|
digital agencies and consulting companies, such as Ideo, McKinsey & Company, The Omnicom Group, Sapient Corporation and WPP plc;
|
|
•
|
global consulting and traditional IT service companies, such as Accenture PLC, Capgemini SE, Cognizant Technology Solutions Corporation and Tata Consultancy Services Limited; and
|
|
•
|
in-house development departments of our clients.
|
|
Location
|
|
Type/Use
|
|
Approximate Size(square meters)
|
|
|
Central Europe:
|
|
|
|
|
|
|
Cluj, Romania
|
|
Delivery centre
|
|
10,682
|
|
|
Bucharest, Romania
|
|
Delivery centre
|
|
8,790
|
|
|
Belgrade, Serbia
|
|
Delivery centre
|
|
6,460
|
|
|
Iasi, Romania
|
|
Delivery centre
|
|
5,196
|
|
|
Chisinau, Moldova
|
|
Delivery centre
|
|
4,809
|
|
|
Skopje, Macedonia
|
|
Delivery centre
|
|
3,189
|
|
|
Sofia, Bulgaria
|
|
Delivery centre
|
|
2,116
|
|
|
Pitesti, Romania
|
|
Delivery centre
|
|
851
|
|
|
Targu Mures, Romania
|
|
Delivery centre
|
|
383
|
|
|
Timisoara, Romania
|
|
Delivery centre
|
|
330
|
|
|
Western and Northern Europe:
|
|
|
|
|
|
|
London, United Kingdom
|
|
Office premises
|
|
1,033
|
|
|
Frankfurt, Germany
|
|
Office premises
|
|
551
|
|
|
Hilversum, Netherlands
|
|
Office premises
|
|
296
|
|
|
Denmark, Copenhagen
|
|
Office premises
|
|
64
|
|
|
Latin America:
|
|
|
|
|
|
|
Bogota, Colombia
|
|
Delivery centre
|
|
3,816
|
|
|
Rosario, Argentina
|
|
Delivery centre
|
|
1,637
|
|
|
Medellin, Colombia
|
|
Delivery centre
|
|
2,093
|
|
|
Caracas, Venezuela
|
|
Delivery centre
|
|
929
|
|
|
Rio Negro, Uruguay
|
|
Delivery centre
|
|
563
|
|
|
Buenos Aires, Argentina
|
|
Delivery centre
|
|
515
|
|
|
Colonia, Uruguay
|
|
Delivery centre
|
|
452
|
|
|
Parana, Argentina
|
|
Delivery centre
|
|
302
|
|
|
North America:
|
|
|
|
|
|
|
New Jersey, USA
|
|
Office premises
|
|
749
|
|
|
New York, USA
|
|
Office premises
|
|
644
|
|
|
Washington, USA
|
|
Office premises
|
|
156
|
|
|
Denver, United States
|
|
Office premises
|
|
15
|
|
|
Atlanta, United States
|
|
Office premises
|
|
18
|
|
|
Employees by geography
|
Fiscal Year Ended June 30,
|
|||||||
|
2018
|
|
2017
|
|
2016
|
||||
|
Western Europe
|
232
|
|
|
233
|
|
|
237
|
|
|
Central Europe - EU Countries
|
2,578
|
|
|
2,314
|
|
|
1,572
|
|
|
Sub-total: EU Countries (Western & Central Europe)
|
2,810
|
|
|
2,547
|
|
|
1,809
|
|
|
Central Europe - Non-EU Countries
|
1,279
|
|
|
1,073
|
|
|
928
|
|
|
Latin America
(1)
|
665
|
|
|
68
|
|
|
—
|
|
|
North America
|
65
|
|
|
56
|
|
|
58
|
|
|
Total
|
4,819
|
|
|
3,744
|
|
|
2,795
|
|
|
(1)
|
The increase from 2017 to 2018 in Latin America headcount includes 527 employees acquired in connection with our acquisition of Velocity Partners, LLC, or Velocity Partners, in December 2017.
|
|
Revenue by geography
|
Fiscal Year Ended June 30,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
|||||||
|
|
(in thousands)
|
||||||||||
|
North America
|
£
|
45,600
|
|
|
£
|
25,944
|
|
|
£
|
20,906
|
|
|
Europe
|
73,442
|
|
|
53,486
|
|
|
20,211
|
|
|||
|
United Kingdom
|
98,571
|
|
|
79,938
|
|
|
74,315
|
|
|||
|
Total
|
£
|
217,613
|
|
|
£
|
159,368
|
|
|
£
|
115,432
|
|
|
Revenue by industry vertical
|
Fiscal Year Ended June 30,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
|||||||
|
|
(in thousands)
|
||||||||||
|
Payments and Financial Services
|
£
|
123,675
|
|
|
£
|
91,056
|
|
|
£
|
63,652
|
|
|
TMT
|
61,095
|
|
|
48,534
|
|
|
42,434
|
|
|||
|
Other
|
32,843
|
|
|
19,778
|
|
|
9,346
|
|
|||
|
Total
|
£
|
217,613
|
|
|
£
|
159,368
|
|
|
£
|
115,432
|
|
|
|
Fiscal Year Ended June 30,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
(pounds in thousands)
|
||||||||||
|
Revenue growth rate at constant currency
|
37.2
|
%
|
|
28.5
|
%
|
|
36.6
|
%
|
|||
|
Average number of employees involved in delivery of our services
|
3,957
|
|
|
3,181
|
|
|
2,336
|
|
|||
|
Revenue concentration
|
41.5
|
%
|
|
49.1
|
%
|
|
53.7
|
%
|
|||
|
Number of large clients
|
46
|
|
|
34
|
|
|
26
|
|
|||
|
Adjusted profit before taxes margin
|
15.4
|
%
|
|
15.8
|
%
|
|
19.7
|
%
|
|||
|
Free cash flow
|
£
|
28,727
|
|
|
£
|
11,186
|
|
|
£
|
10,115
|
|
|
Revenue
|
Fiscal Year Ended June 30,
|
||||||||
|
2018
|
|
2017
|
|
2016
|
|
||||
|
Over £5 Million
|
8
|
|
|
5
|
|
|
5
|
|
|
|
£2 - £5 Million
|
22
|
|
|
17
|
|
|
11
|
|
|
|
£1 - £2 Million
|
16
|
|
|
12
|
|
|
10
|
|
|
|
Less than £1 Million
|
212
|
|
|
154
|
|
|
128
|
|
|
|
Total
|
258
|
|
|
188
|
|
|
154
|
|
|
|
|
Fiscal Year Ended June 30,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
(in thousands)
|
||||||||||
|
Consolidated Statements of Comprehensive Income Data:
|
|
|
|
|
|
||||||
|
Revenue
|
£
|
217,613
|
|
|
£
|
159,368
|
|
|
£
|
115,432
|
|
|
Cost of sales:
|
|
|
|
|
|
||||||
|
Direct cost of sales
(1)
|
(132,775
|
)
|
|
(98,853
|
)
|
|
(68,517
|
)
|
|||
|
Allocated cost of sales
|
(12,668
|
)
|
|
(9,907
|
)
|
|
(6,529
|
)
|
|||
|
Total Cost of sales
|
(145,443
|
)
|
|
(108,760
|
)
|
|
(75,046
|
)
|
|||
|
Gross profit
|
72,170
|
|
|
50.608
|
|
|
40.386
|
|
|||
|
Selling, general and administrative expenses
(1)
|
(46,737
|
)
|
|
(27,551
|
)
|
|
(20,453
|
)
|
|||
|
Operating profit
|
25,433
|
|
|
23,057
|
|
|
19,933
|
|
|||
|
Net finance (costs)/income
|
(783
|
)
|
|
(1,357
|
)
|
|
898
|
|
|||
|
Profit before tax
|
24,650
|
|
|
21,700
|
|
|
20,831
|
|
|||
|
Tax on profit on ordinary activities
|
(5,675
|
)
|
|
(4,868
|
)
|
|
(4,125
|
)
|
|||
|
Net profit
|
£
|
18,975
|
|
|
£
|
16,832
|
|
|
£
|
16,706
|
|
|
(1)
|
Includes share-based compensation expense as follows:
|
|
|
Fiscal Year Ended June 30,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
(in thousands)
|
||||||||||
|
Direct cost of sales
|
£
|
1,006
|
|
|
£
|
560
|
|
|
£
|
587
|
|
|
Selling, general and administrative expenses
|
499
|
|
|
294
|
|
|
181
|
|
|||
|
Total
|
£
|
1,505
|
|
|
£
|
854
|
|
|
£
|
768
|
|
|
|
Fiscal Year Ended June 30,
|
|||||||
|
|
2018
|
|
2017
|
|
2016
|
|||
|
Consolidated Statements of Comprehensive Income Data:
|
|
|
|
|
|
|||
|
Revenue
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
Cost of sales:
|
|
|
|
|
|
|||
|
Direct cost of sales
|
(61.0
|
)%
|
|
(62.0
|
)%
|
|
(59.4
|
)%
|
|
Allocated cost of sales
|
(5.8
|
)%
|
|
(6.2
|
)%
|
|
(5.7
|
)%
|
|
Total Cost of sales
|
(66.8
|
)%
|
|
(68.2
|
)%
|
|
(65.0
|
)%
|
|
Gross profit
|
33.2
|
%
|
|
31.8
|
%
|
|
35.0
|
%
|
|
Selling, general and administrative expenses
|
(21.5
|
)%
|
|
(17.3
|
)%
|
|
(17.7
|
)%
|
|
Operating profit
|
11.7
|
%
|
|
14.5
|
%
|
|
17.3
|
%
|
|
Net finance (costs)/income
|
(0.4
|
)%
|
|
(0.9
|
)%
|
|
0.8
|
%
|
|
Profit before tax
|
11.3
|
%
|
|
13.6
|
%
|
|
18.0
|
%
|
|
Provision for income tax
|
(2.6
|
)%
|
|
(3.1
|
)%
|
|
(3.6
|
)%
|
|
Net profit
|
8.7
|
%
|
|
10.6
|
%
|
|
14.5
|
%
|
|
|
Year Ended June 30,
|
|
% Change
|
||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2018 vs.
2017
|
|
2017 vs.
2016
|
||||||||
|
|
(pounds in thousands)
|
|
|
|
|
||||||||||||
|
Revenue
|
£
|
217,613
|
|
|
£
|
159,368
|
|
|
£
|
115,432
|
|
|
36.5
|
%
|
|
38.1
|
%
|
|
|
Year Ended June 30,
|
|
% Change
|
||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2018 vs.
2017
|
|
2017 vs.
2016
|
||||||||
|
|
(pounds in thousands)
|
|
|
|
|
||||||||||||
|
Cost of sales
|
|
|
|
|
|
|
|
|
|
||||||||
|
Direct cost of sales
|
£
|
(132,775
|
)
|
|
£
|
(98,853
|
)
|
|
£
|
(68,517
|
)
|
|
34.3
|
%
|
|
44.3
|
%
|
|
Allocated cost of sales
|
(12,668
|
)
|
|
(9,907
|
)
|
|
(6,529
|
)
|
|
27.9
|
%
|
|
51.7
|
%
|
|||
|
Total Cost of sales
|
(145,443
|
)
|
|
(108,760
|
)
|
|
(75,046
|
)
|
|
33.7
|
%
|
|
44.9
|
%
|
|||
|
Gross margin
|
33.2
|
%
|
|
31.8
|
%
|
|
35.0
|
%
|
|
|
|
|
|||||
|
|
Year Ended June 30,
|
|
% Change
|
||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2018 vs.
2017
|
|
2017 vs.
2016
|
||||||||
|
|
(pounds in thousands)
|
|
|
|
|
||||||||||||
|
Selling, general and administrative expenses
|
£
|
(46,737
|
)
|
|
£
|
(27,551
|
)
|
|
£
|
(20,453
|
)
|
|
69.6
|
%
|
|
34.7
|
%
|
|
% of revenue
|
(21.5
|
)%
|
|
(17.3
|
)%
|
|
(17.7
|
)%
|
|
|
|
|
|||||
|
|
Year Ended June 30,
|
|
% Change
|
||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2018 vs.
2017
|
|
2017 vs.
2016
|
||||||||
|
|
(pounds in thousands)
|
|
|
|
|
||||||||||||
|
Net finance (cost)/income
|
£
|
(783
|
)
|
|
£
|
(1,357
|
)
|
|
£
|
898
|
|
|
(42.3
|
)%
|
|
(251.1
|
)%
|
|
% of revenue
|
(0.4
|
)%
|
|
(0.9
|
)%
|
|
0.8
|
%
|
|
|
|
|
|||||
|
|
Year Ended June 30,
|
|
% Change
|
||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2018 vs.
2017
|
|
2017 vs.
2016
|
||||||||
|
|
(pounds in thousands)
|
|
|
|
|
||||||||||||
|
Provision for income taxes
|
£
|
(5,675
|
)
|
|
£
|
(4,868
|
)
|
|
£
|
(4,125
|
)
|
|
16.6
|
%
|
|
18.0
|
%
|
|
|
Three Months Ended
|
||||||||||||||||||||||||||||||
|
|
June 30,
2018 |
|
March 31,
2018 |
|
December 31,
2017 |
|
September 30,
2017 |
|
June 30,
2017 |
|
March 31,
2017 |
|
December 31,
2016 |
|
September 30,
2016 |
||||||||||||||||
|
|
(pounds in thousands)
|
||||||||||||||||||||||||||||||
|
Consolidated Statement of Comprehensive Income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Revenue
|
£
|
61,473
|
|
|
£
|
58,598
|
|
|
£
|
50,011
|
|
|
£
|
47,531
|
|
|
£
|
43,046
|
|
|
£
|
42,909
|
|
|
£
|
38,934
|
|
|
£
|
34,479
|
|
|
Cost of sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Direct cost of sales
|
(36,671
|
)
|
|
(35,783
|
)
|
|
(30,904
|
)
|
|
(29,417
|
)
|
|
(26,161
|
)
|
|
(26,720
|
)
|
|
(24,351
|
)
|
|
(21,621
|
)
|
||||||||
|
Allocated cost of sales
|
(3,387
|
)
|
|
(3,235
|
)
|
|
(3,099
|
)
|
|
(2,947
|
)
|
|
(2,964
|
)
|
|
(2,660
|
)
|
|
(2,372
|
)
|
|
(1,911
|
)
|
||||||||
|
Total cost of sales
|
(40,058
|
)
|
|
(39,018
|
)
|
|
(34,003
|
)
|
|
(32,364
|
)
|
|
(29,125
|
)
|
|
(29,380
|
)
|
|
(26,723
|
)
|
|
(23,532
|
)
|
||||||||
|
Gross profit
|
21,415
|
|
|
19,580
|
|
|
16,008
|
|
|
15,167
|
|
|
13,921
|
|
|
13,529
|
|
|
12,211
|
|
|
10,947
|
|
||||||||
|
Selling, general and administrative expenses
|
(14,982
|
)
|
|
(13,705
|
)
|
|
(9,832
|
)
|
|
(8,218
|
)
|
|
(7,558
|
)
|
|
(6,895
|
)
|
|
(7,159
|
)
|
|
(5,939
|
)
|
||||||||
|
Operating profit
|
6,433
|
|
|
5,875
|
|
|
6,176
|
|
|
6,949
|
|
|
6,363
|
|
|
6,634
|
|
|
5,052
|
|
|
5,008
|
|
||||||||
|
Net finance (costs) / income
|
247
|
|
|
(370
|
)
|
|
(153
|
)
|
|
(507
|
)
|
|
(842
|
)
|
|
(426
|
)
|
|
380
|
|
|
(469
|
)
|
||||||||
|
Profit before tax
|
6,680
|
|
|
5,505
|
|
|
6,023
|
|
|
6,442
|
|
|
5,521
|
|
|
6,208
|
|
|
5,432
|
|
|
4,539
|
|
||||||||
|
Tax on profit on ordinary activities
|
(1,782
|
)
|
|
(1,286
|
)
|
|
(1,250
|
)
|
|
(1,357
|
)
|
|
(1,239
|
)
|
|
(1,392
|
)
|
|
(1,219
|
)
|
|
(1,018
|
)
|
||||||||
|
Net profit
|
£
|
4,898
|
|
|
£
|
4,219
|
|
|
£
|
4,773
|
|
|
£
|
5,085
|
|
|
£
|
4,282
|
|
|
£
|
4,816
|
|
|
£
|
4,213
|
|
|
£
|
3,521
|
|
|
Other Financial Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Profit before tax margin
|
10.9
|
%
|
|
9.4
|
%
|
|
12
|
%
|
|
13.6
|
%
|
|
12.8
|
%
|
|
14.5
|
%
|
|
14
|
%
|
|
13.2
|
%
|
||||||||
|
Non-IFRS Measures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Adjusted profit before taxes margin
(1)
|
15.7
|
%
|
|
14.5
|
%
|
|
15.0
|
%
|
|
16.4
|
%
|
|
16.1
|
%
|
|
16.7
|
%
|
|
14.4
|
%
|
|
16.1
|
%
|
||||||||
|
(1)
|
Adjusted profit before taxes margin, or Adjusted PBT Margin, is our Adjusted PBT, which is our profit before taxes adjusted to exclude the impact of share-based compensation expense, amortization of acquired intangible assets, realized and unrealized foreign currency exchange gains and losses and initial public offering expenses (all of which are non-cash other than realized foreign currency exchange gains and losses and initial public offering expenses), as a percentage of our total revenue. We do not consider these excluded items to be indicative of our core operating performance. Adjusted PBT Margin is not a measure calculated in accordance with IFRS. The following table presents a reconciliation of Adjusted PBT to profit before taxes, the most directly comparable financial measure calculated and presented in accordance with IFRS for each of the periods indicated. See note 5 in the section of this Annual Report on Form 20-F titled “Selected Financial Data—Non-IFRS Measures and Other Management Metrics” for a discussion of the limitations of Adjusted PBT Margin.
|
|
|
Three Months Ended
|
||||||||||||||||||||||||||||||
|
|
June 30,
2018 |
|
March 31,
2018 |
|
December 31,
2017 |
|
September 30,
2017 |
|
June 30,
2017 |
|
March 31,
2017 |
|
December 31,
2016 |
|
September 30,
2016 |
||||||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||||||||||
|
Profit before tax
|
£
|
6,680
|
|
|
£
|
5,505
|
|
|
£
|
6,023
|
|
|
£
|
6,442
|
|
|
£
|
5,521
|
|
|
£
|
6,208
|
|
|
£
|
5,432
|
|
|
£
|
4,539
|
|
|
Share-based compensation expense
|
479
|
|
|
306
|
|
|
354
|
|
|
366
|
|
|
178
|
|
|
197
|
|
|
231
|
|
|
248
|
|
||||||||
|
Amortization of acquired intangible assets
|
849
|
|
|
844
|
|
|
479
|
|
|
481
|
|
|
459
|
|
|
456
|
|
|
459
|
|
|
341
|
|
||||||||
|
Foreign exchange (gains) losses, net
|
(528
|
)
|
|
64
|
|
|
44
|
|
|
437
|
|
|
755
|
|
|
298
|
|
|
(500
|
)
|
|
415
|
|
||||||||
|
Initial public offering expenses
|
2,171
|
|
|
1,787
|
|
|
604
|
|
|
81
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Adjusted PBT
|
£
|
9,651
|
|
|
£
|
8,506
|
|
|
£
|
7,504
|
|
|
£
|
7,807
|
|
|
£
|
6,913
|
|
|
£
|
7,159
|
|
|
£
|
5,622
|
|
|
£
|
5,543
|
|
|
|
Year Ended June 30,
|
||||||||||
|
|
2018 (£)
|
|
2017 (£)
|
|
2016 (£)
|
||||||
|
|
(in thousands)
|
||||||||||
|
Cash and cash equivalents at beginning of the year
|
£
|
23,571
|
|
|
£
|
12,947
|
|
|
£
|
13,362
|
|
|
Net cash from operating activities
|
33,984
|
|
|
14,740
|
|
|
10,897
|
|
|||
|
Net cash used in investing activities
|
(31,792
|
)
|
|
(19,499
|
)
|
|
(7,260
|
)
|
|||
|
Net cash from / (used in) provided by financing activities
|
(10,732
|
)
|
|
14,838
|
|
|
(4,618
|
)
|
|||
|
Effects of exchange rates on cash and cash equivalents
|
17
|
|
|
545
|
|
|
566
|
|
|||
|
Cash and cash equivalents at end of the year
|
£
|
15,048
|
|
|
£
|
23,571
|
|
|
£
|
12,947
|
|
|
|
Less than 1 Year
|
|
1 to 3
Years
|
|
3 to 5
Years
|
|
More than 5 Years
|
|
Total
|
||||||||||
|
|
(in thousands)
|
||||||||||||||||||
|
Revolving credit facility
|
£
|
19,700
|
|
|
£
|
—
|
|
|
£
|
—
|
|
|
£
|
—
|
|
|
£
|
19,700
|
|
|
Finance leases
|
44
|
|
|
20
|
|
|
—
|
|
|
—
|
|
|
64
|
|
|||||
|
Operating leases
|
10,384
|
|
|
19,011
|
|
|
12,800
|
|
|
6,469
|
|
|
48,664
|
|
|||||
|
Other long-term liabilities and provisions
|
—
|
|
|
277
|
|
|
—
|
|
|
—
|
|
|
277
|
|
|||||
|
Total
|
£
|
30,128
|
|
|
£
|
19,308
|
|
|
£
|
12,800
|
|
|
£
|
6,469
|
|
|
£
|
68,705
|
|
|
Name
|
|
Age
|
|
Position(s)
|
|
Executive Officers
|
|
|
|
|
|
John Cotterell
|
|
57
|
|
Chief Executive Officer, Director
|
|
Mark Thurston
|
|
54
|
|
Chief Financial Officer, Director
|
|
Rob Machin
|
|
45
|
|
Chief Operating Officer
|
|
Julian Bull
|
|
48
|
|
Chief Commercial Officer
|
|
|
|
|
|
|
|
Non-Employee Directors
|
|
|
|
|
|
Trevor Smith
|
|
64
|
|
Chairman of the Board of Directors
|
|
Andrew Allan
|
|
62
|
|
Director
|
|
Ben Druskin
|
|
50
|
|
Director
|
|
Mike Kinton
|
|
71
|
|
Director
|
|
David Pattillo
|
|
58
|
|
Director
|
|
Date
|
|
Level of vesting
|
|
|
Date of Exit Event
|
|
Banked award x 50%
|
(A)
|
|
1
st
anniversary of Exit Event
|
|
(Cumulative banked awards x 100%) – A
|
(B)
|
|
•
|
evaluating and making recommendations to the board of directors regarding the appointment, compensation, retention and oversight of any accounting firm engaged for the purpose of preparing or issuing an audit report or performing other audit services;
|
|
•
|
approving the audit services and non-audit services to be provided by our independent auditor;
|
|
•
|
evaluating the independent auditor’s qualifications, performance and independence, and presenting its conclusions to the full board of directors on at least an annual basis;
|
|
•
|
reviewing and discussing with the executive officers, the board of directors and the independent auditor our financial statements and our financial reporting process; and
|
|
•
|
approving or ratifying any related person transaction (as defined by applicable rules and regulations) in accordance with our applicable policies.
|
|
•
|
approving, modifying and overseeing our overall compensation strategy and policies;
|
|
•
|
reviewing and recommending to the board of directors for approval the type and amount of compensation to be paid or awarded to the members of our board of directors;
|
|
•
|
sole responsibility for the appointment, selection, retention, termination and oversight of any compensation consultants and other advisors retained by the remuneration committee;
|
|
•
|
reviewing, evaluating and approving all compensatory agreements and arrangements, elements of compensation, and performance goals and objectives related to compensation of our senior management, including our chief executive officer;
|
|
•
|
reviewing and approving the goals and objectives of our senior management, including our chief executive officer, and evaluating their performance in light of relevant performance goals and objectives;
|
|
•
|
having the full power and authority of our board of directors to adopt, amend, terminate and administer our equity awards, pension, and profit sharing plans, bonus plans, benefit plans and similar programs;
|
|
•
|
periodically reviewing with our chief executive officer the succession plans for our executive officers and making recommendations to our board of directors with respect to the selection of appropriate individuals to succeed to these positions; and
|
|
•
|
reviewing and assessing risks arising from our compensation policies and practices.
|
|
•
|
identifying and evaluating candidates to serve on our board of directors, including nomination of incumbent directors for reelection;
|
|
•
|
reviewing and evaluating the size and composition of our board of directors;
|
|
•
|
recommending nominees for election to our board of directors and its corresponding committees;
|
|
•
|
overseeing the evaluation and periodically reviewing the performance of the board of directors and management, including committees of the board of directors, and reporting the results of such assessment to the board of directors; and
|
|
•
|
assisting the board of directors in overseeing our corporate governance functions, including developing, updating and recommending to the board of directors corporate governance principles.
|
|
|
As of June 30,
|
|||||||
|
|
2018
|
|
2017
|
|
2016
|
|||
|
Function:
|
|
|
|
|
|
|||
|
Employees Involved in Delivery of Our Services
|
4,368
|
|
|
3,433
|
|
|
2,578
|
|
|
Selling, General and Administrative
|
451
|
|
|
311
|
|
|
217
|
|
|
Total
|
4,819
|
|
|
3,744
|
|
|
2,795
|
|
|
Geography:
|
|
|
|
|
|
|||
|
Western Europe
|
232
|
|
|
233
|
|
|
237
|
|
|
Central Europe - EU Countries
|
2,578
|
|
|
2,314
|
|
|
1,572
|
|
|
Sub-total: EU Countries (Western & Central Europe)
|
2,810
|
|
|
2,547
|
|
|
1,809
|
|
|
Central Europe - Non-EU Countries
|
1,279
|
|
|
1,073
|
|
|
928
|
|
|
Latin America
|
665
|
|
|
68
|
|
|
—
|
|
|
North America
|
65
|
|
|
56
|
|
|
58
|
|
|
Total
|
4,819
|
|
|
3,744
|
|
|
2,795
|
|
|
•
|
each person, or group of affiliated persons, who is known by us to beneficially own 5% or more of our Class A ordinary shares;
|
|
•
|
each person, or group of affiliated persons, who is known by us to beneficially own 5% or more of our Class B ordinary shares;
|
|
•
|
each person, or group of affiliated persons, who is known by us to beneficially own 5% or more of our Class C ordinary shares;
|
|
•
|
each person, or group of affiliated persons, who is known by us to beneficially own 5% or more of our Class A ordinary shares, Class B ordinary shares and Class C ordinary shares in the aggregate;
|
|
•
|
each of our executive officers;
|
|
•
|
each of our directors; and
|
|
•
|
all of our executive officers and directors as a group.
|
|
|
Class A Ordinary Shares Beneficially Owned
|
|
Class B Ordinary Shares Beneficially Owned
|
|
Class C Ordinary Shares Beneficially Owned
|
|
Total Voting Power
|
|||||||||||||
|
|
Shares
|
|
%
|
|
Shares
|
|
%
|
|
Shares
|
|
%
|
|
%
|
|||||||
|
Name of Beneficial Owner
|
||||||||||||||||||||
|
5% or Greater Shareholders
|
||||||||||||||||||||
|
Employee Benefit Trust
(1)
|
4,703,980
|
|
|
39.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1.58
|
|
|
Alex Day
(2)
|
—
|
|
|
—
|
|
|
3,419,610
|
|
|
12.6
|
|
|
—
|
|
|
—
|
|
|
11.46
|
|
|
Goran Stevanovic
(3)
|
—
|
|
|
—
|
|
|
1,662,500
|
|
|
6.1
|
|
|
—
|
|
|
—
|
|
|
5.57
|
|
|
David Heron
(4)
|
—
|
|
|
—
|
|
|
894,570
|
|
|
3.28
|
|
|
2,105,430
|
|
|
15.28
|
|
|
3.70
|
|
|
Sarah Fraser
(5)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,273,595
|
|
|
9.24
|
|
|
*
|
|
|
Norman Fraser
(6)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,120,600
|
|
|
8.13
|
|
|
*
|
|
|
Robert Spittal
(7)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,023,890
|
|
|
7.43
|
|
|
*
|
|
|
David Feltham
(8)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
898,390
|
|
|
6.52
|
|
|
*
|
|
|
Ken Watt
(9)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
750,000
|
|
|
5.44
|
|
|
*
|
|
|
Simon Rust
(10)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
771,505
|
|
|
5.6
|
|
|
*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Executive Officers and Directors:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
John Cotterell
(11)
|
—
|
|
|
—
|
|
|
9,891,475
|
|
|
36.3
|
|
|
—
|
|
|
—
|
|
|
33.15
|
|
|
Mark Thurston
(12)
|
500
|
|
|
*
|
|
4,250
|
|
|
*
|
|
|
—
|
|
|
—
|
|
|
*
|
|
|
|
Rob Machin
(13)
|
—
|
|
|
—
|
|
|
561,335
|
|
|
2.1
|
|
|
—
|
|
|
—
|
|
|
1.88
|
|
|
Julian Bull
(14)
|
—
|
|
|
—
|
|
|
1,153,010
|
|
|
4.23
|
|
|
—
|
|
|
—
|
|
|
3.86
|
|
|
Andrew Allan
(15)
|
—
|
|
|
—
|
|
|
412,700
|
|
|
1.51
|
|
|
—
|
|
|
—
|
|
|
1.38
|
|
|
Ben Druskin
(16)
|
25,000
|
|
|
*
|
|
11,375
|
|
|
*
|
|
|
—
|
|
|
—
|
|
|
*
|
|
|
|
Michael Kinton
(17)
|
—
|
|
|
—
|
|
|
2,370,390
|
|
|
8.7
|
|
|
—
|
|
|
—
|
|
|
7.95
|
|
|
David Pattillo
(18)
|
10,000
|
|
|
*
|
|
11,375
|
|
|
*
|
|
|
—
|
|
|
—
|
|
|
*
|
|
|
|
Trevor Smith
(19)
|
2,000
|
|
|
*
|
|
61,375
|
|
|
*
|
|
|
—
|
|
|
—
|
|
|
*
|
|
|
|
All current executive officers and directors as a group (9 persons)
(20)
|
37,500
|
|
|
*
|
|
14,477,285
|
|
|
53.11
|
|
|
—
|
|
|
—
|
|
|
48.54
|
|
|
|
*
|
Represents beneficial ownership of less than 1%.
|
|
†
|
Represents the voting power with respect to all of our Class A ordinary shares, Class B ordinary shares and Class C ordinary shares, voting as a single class. Each Class A ordinary share and each Class C ordinary share is entitled to one vote per share and each Class B ordinary share is entitled to ten votes per share. The Class A ordinary shares, Class B ordinary shares and Class C ordinary share will vote together on all matters (including the election of directors) submitted to a vote of shareholders.
|
|
(1)
|
Consists of (1) 3,440,465 Class A ordinary shares held in trust on behalf of participants in the JSOP, including (a) 241,160 Class A ordinary shares held in trust on behalf of Mr. Day, (b) 394,185 Class A ordinary shares held in trust on behalf of Mr. Spittal, (c) 665,825 Class A ordinary shares held in trust on behalf of Mr. Cotterell, (d) 194,880 Class A ordinary shares held in trust on behalf of Mr. Machin, (e) 74,825 Class A ordinary shares held in trust on behalf of Mr. Bull, (f) 50,970 Class A ordinary shares held in trust on behalf of Mr. Allan, (g) 50,970 Class A ordinary shares held in trust on behalf of Mr. Kinton and (h) 50,000 Class A ordinary shares held in trust on behalf of Mr. Smith, (2) 763,515 Class A ordinary shares held in trust on behalf of participants in our 2015 Plan and (3) 500,000 Class A ordinary shares held in trust for purposes of payment of discretionary cash bonuses. See “Directors, Senior Management and Employees—Compensation—Equity Compensation Arrangements—Joint Share Ownership Plan” for a description of the JSOP and “Management—Equity Compensation Arrangements” for a description of the discretionary cash bonuses. The Employee Benefit Trust has joint ownership interest and certain voting rights with respect to these shares. The principal business address of the Employee Benefit Trust is Equiom (Guernsey) Limited, PO Box 175, Frances House, Sir William Place, St Peter Port, Guernsey, GY1 4HQ. As of September 30, 2018, the Employee Benefit Trust held 8.9% of our ordinary shares.
|
|
(2)
|
Excludes (1) 241,160 Class A ordinary shares held in trust on behalf of Mr. Day by the Employee Benefit Trust pursuant to the JSOP and (2) 12,500
Class A ordinary shares issuable to Mr. Day under the 2018 Equity Incentive Plan
. See footnote (1). See “Directors, Senior Management and Employees—Compensation—Equity Compensation Arrangements—Endava plc 2018 Equity Incentive Plan” for a description of the 2018 Equity Incentive Plan.
|
|
(3)
|
Excludes 7,500
Class A ordinary shares issuable to Mr. Stevanovic under the 2018 Equity Incentive Plan
. See “Directors, Senior Management and Employees—Compensation—Equity Compensation Arrangements—Endava plc 2018 Equity Incentive Plan” for a description of the 2018 Equity Incentive Plan.
|
|
(4)
|
Consists of (1) 894,570 Class B ordinary shares held directly by Mr. Heron and (2) 2,105,430 Class C ordinary shares held directly by Mr. Heron.
|
|
(5)
|
Consists of 1,273,595 Class C ordinary shares held directly by Ms. Fraser.
|
|
(6)
|
Consists of 1,120,600 Class C ordinary shares held directly by Mr. Fraser.
|
|
(7)
|
Excludes 394,185 Class A ordinary shares held in trust on behalf of Mr. Spittal by the Employee Benefit Trust pursuant to the JSOP. See footnote (1).
|
|
(8)
|
Excludes 1,000 Class A ordinary shares issuable to Mr. Feltham under the 2018 Equity Incentive Plan. See “Directors, Senior Management and Employees—Compensation—Equity Compensation Arrangements—Endava plc 2018 Equity Incentive Plan” for a description of the 2018 Equity Incentive Plan.
|
|
(9)
|
Consists of 750,000 Class C ordinary shares held directly by Mr Watt.
|
|
(10)
|
Consists of 771,5065 Class C ordinary shares held directly by Mr. Rust.
|
|
(11)
|
Consists of (1) 7,891,475 Class B ordinary shares held directly by Mr. Cotterell, (2) 2,000,000 Class B ordinary shares held in a trust of which Mr. Cotterell is a trustee. Excludes 665,825 Class A ordinary shares held in trust on behalf of Mr. Cotterell by the Employee Benefit Trust pursuant to the JSOP and (3) 90,000 Class A ordinary shares issuable to Mr. Cotterell under the 2018 Equity Incentive Plan. See footnote (1). See “Directors, Senior Management and Employees—Compensation—Equity Compensation Arrangements—Endava plc 2018 Equity Incentive Plan” for a description of the 2018 Equity Incentive Plan.
|
|
(12)
|
Excludes (1) 100,000 Class A ordinary shares held in trust on behalf of Mr. Thurston by the Employee Benefit Trust pursuant to the 2015 Plan and (2) 45,000 Class A ordinary shares issuable to Mr. Thurston under the 2018 Equity Incentive Plan. See “Directors, Senior Management and Employees—Compensation—Equity Compensation Arrangements—Endava Limited 2015 Long Term Incentive Plan” for a description of the 2015 Plan. See “Directors, Senior Management and Employees—Compensation—Equity Compensation Arrangements—Endava plc 2018 Equity Incentive Plan” for a description of the 2018 Equity Incentive Plan.
|
|
(13)
|
Excludes (1) 194,880 Class A ordinary shares held in trust on behalf of Mr. Machin by the Employee Benefit Trust pursuant to the JSOP and (2) 36,000 Class A ordinary shares issuable to Mr. Machin under the 2018 Equity Incentive Plan. See footnote (1). See “Directors, Senior Management and Employees—Compensation—Equity Compensation Arrangements—Endava plc 2018 Equity Incentive Plan” for a description of the 2018 Equity Incentive Plan.
|
|
(14)
|
Excludes (1) 74,825 Class A ordinary shares held in trust on behalf of Mr. Bull by the Employee Benefit Trust pursuant to the JSOP and (2) 36,000 Class A ordinary shares issuable to Mr Bull under the 2018 Equity Incentive Plan. See footnote (1). See “Directors, Senior Management and Employees—Compensation—Equity Compensation Arrangements—Endava plc 2018 Equity Incentive Plan” for a description of the 2018 Equity Incentive Plan.
|
|
(15)
|
Excludes (1) 3,750 Class A ordinary shares issuable under the Non-Executive Director Plan, (2) 50,970 Class A ordinary shares held in trust on behalf of Mr. Allan by the Employee Benefit Trust pursuant to the JSOP and (3) 7,500 Class A ordinary shares issuable to Mr. Allan under the 2018 Non-Employee Sub-Plan. See footnote (1). See “Directors, Senior Management and Employees—Compensation—Equity Compensation Arrangements—Non-Executive Director Plan” for a description of the Non-Executive Director Plan. See “Directors, Senior Management and Employees—Compensation—Equity Compensation Arrangements—Endava plc 2018 Equity Incentive Plan” for a description of the 2018 Non-Employee Sub-Plan.
|
|
(16)
|
Excludes (1) 3,750 Class A ordinary shares issuable under the Non-Executive Director Plan and (2) 7,500 Class A ordinary shares issuable to Mr. Druskin under the 2018 Non-Employee Sub-Plan. See “Directors, Senior Management and Employees—Compensation—Equity Compensation Arrangements—Non-Executive Director Plan” for a description of the Non-Executive Director Plan. See “Directors, Senior Management and Employees—Compensation—Equity Compensation Arrangements—Endava plc 2018 Equity Incentive Plan” for a description of the 2018 Non-Employee Sub-Plan.
|
|
(17)
|
Excludes (1) 3,750 Class A ordinary shares issuable under the Non-Executive Director Plan, (2) 50,970 Class A ordinary shares held in trust on behalf of Mr. Kinton by the Employee Benefit Trust pursuant to the JSOP and (3) 7,500 Class A ordinary shares issuable to Mr. Kinton under the 2018 Non-Employee Sub-Plan. See footnote (1). See “Directors, Senior Management and Employees—Compensation—Equity Compensation Arrangements—Non-Executive Director Plan” for a description of the Non-Executive Director Plan. See “Directors, Senior Management and Employees—Compensation—Equity Compensation Arrangements—Endava plc 2018 Equity Incentive Plan” for a description of the 2018 Non-Employee Sub-Plan.
|
|
(18)
|
Excludes (1) 3,750 Class A ordinary shares issuable under the Non-Executive Director Plan and (2) 7,500 Class A ordinary shares issuable to Mr. Pattillo under the 2018 Non-Employee Sub-Plan. See “Directors, Senior Management and Employees—Compensation—Equity Compensation Arrangements—Non-Executive Director Plan” for a description of the Non-Executive Director Plan. See “Directors, Senior Management and Employees—Compensation—Equity Compensation Arrangements—Endava plc 2018 Equity Incentive Plan” for a description of the 2018 Non-Employee Sub-Plan.
|
|
(19)
|
Excludes (1) 3,750 Class A ordinary shares issuable under the Non-Executive Director Plan, (2) 50,000 Class A ordinary shares held in trust on behalf of Mr. Smith by the Employee Benefit Trust pursuant to the JSOP and (3) 7,500 Class A ordinary shares issuable to Mr. Smith under the 2018 Non-Employee Sub-Plan. See footnote (1). See “Directors, Senior Management and Employees—Compensation—Equity Compensation Arrangements—Non-Executive Director Plan” for a description of the Non-Executive Director Plan. See “Directors, Senior Management and Employees—Compensation—Equity Compensation Arrangements—Endava plc 2018 Equity Incentive Plan” for a description of the 2018 Non-Employee Sub-Plan.
|
|
(20)
|
Excludes (1) 1,087,470 Class A ordinary shares held in trust by Equiom pursuant to the JSOP, (2) 100,000 Class A ordinary shares held in trust by the Employee Benefit Trust pursuant to the 2015 Plan, (3) 18,750 Class A ordinary shares issuable under the Non-Executive Director Plan, (4) 207,000 Class A ordinary shares issuable under the 2018 Equity Incentive Plan and 37,500 Class A ordinary shares issuable under the 2018 Non-Employee Sub-Plan.
|
|
Participant
|
Number of ADSs
|
|
|
Ben Druskin
|
25,500
|
|
|
David Pattillo
|
10,000
|
|
|
Trevor Smith
|
2,000
|
|
|
Mark Thurston
|
500
|
|
|
|
Per ADS
|
||||||
|
|
High
|
|
Low
|
||||
|
Month Ended:
|
|
|
|
||||
|
October 2018 (through October 9, 2018)
|
$
|
30.74
|
|
|
$
|
26.16
|
|
|
September 2018
|
$
|
29.80
|
|
|
$
|
25.45
|
|
|
August 2018
|
$
|
30.43
|
|
|
$
|
25.50
|
|
|
July 2018 (beginning July 28, 2018)
|
$
|
25.20
|
|
|
$
|
23.25
|
|
|
•
|
persons who are connected with the company;
|
|
•
|
financial institutions;
|
|
•
|
insurance companies;
|
|
•
|
charities or tax-exempt organizations;
|
|
•
|
collective investment schemes;
|
|
•
|
pension schemes;
|
|
•
|
market makers, intermediaries, brokers or dealers in securities;
|
|
•
|
persons who have (or are deemed to have) acquired their ADSs by virtue of an office or employment or who are or have been officers or employees of the company or any of its affiliates; and
|
|
•
|
individuals who are subject to U.K. taxation on a remittance basis.
|
|
Service
|
|
Fees
|
|
Issuance of ADSs (e.g., an issuance of ADS upon a deposit of Class A ordinary shares or upon a change in the ADS(s)-to-Class A ordinary shares ratio), excluding ADS issuances as a result of distributions of Class A ordinary shares
|
|
Up to $0.05 per ADS issued
|
|
Cancellation of ADSs (e.g., a cancellation of ADSs for delivery of deposited property or upon a change in the ADS(s)-to-Class A ordinary shares ratio, or for any other reason)
|
|
Up to $0.05 per ADS cancelled
|
|
Distribution of cash dividends or other cash distributions (e.g., upon a sale of rights and other entitlements)
|
|
Up to $0.05 per ADS held
|
|
Distribution of ADSs pursuant to (i) share dividends or other free share distributions, or (ii) exercise of rights to purchase additional ADSs
|
|
Up to $0.05 per ADS held
|
|
Distribution of securities other than ADSs or rights to purchase additional ADSs (e.g., upon a spin-off)
|
|
Up to $0.05 per ADS held
|
|
ADS Services
|
|
Up to $0.05 per ADS held on the applicable record date(s) established by the depositary
|
|
•
|
taxes (including applicable interest and penalties) and other governmental charges;
|
|
•
|
the registration fees as may from time to time be in effect for the registration of Class A ordinary shares on the share register and applicable to transfers of Class A ordinary shares to or from the name of the custodian, the depositary, or any nominees upon the making of deposits and withdrawals, respectively;
|
|
•
|
certain cable, telex, and facsimile transmission and delivery expenses;
|
|
•
|
the expenses and charges incurred by the depositary in the conversion of foreign currency;
|
|
•
|
the fees and expenses incurred by the depositary in connection with compliance with exchange control regulations and other regulatory requirements applicable to Class A ordinary shares, ADSs, and ADRs; andthe fees and expenses incurred by the depositary, the custodian, or any nominee in connection with the servicing or delivery of deposited property.
|
|
|
Year Ended June 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
|
(pounds in thousands)
|
||||||
|
Audit Fees
|
£
|
522
|
|
|
£
|
215
|
|
|
Audit-Related Fees
|
655
|
|
|
—
|
|
||
|
Tax fees
|
—
|
|
|
—
|
|
||
|
Other fees
|
—
|
|
|
—
|
|
||
|
Total
|
1,177
|
|
|
215
|
|
||
|
•
|
Exemption from the requirement to have a compensation committee comprised solely of independent members of the board of directors;
|
|
•
|
Exemption from quorum requirements applicable to meetings of shareholders. Such quorum requirements are not required under English law. In accordance with generally accepted business practice, our amended and restated articles of association provide alternative quorum requirements that are generally applicable to meetings of shareholders;
|
|
•
|
Exemption from the New York Stock Exchange corporate governance listing standards applicable to domestic issuers requiring disclosure within four business days of any determination to grant a waiver of
|
|
•
|
Exemption from the requirement to obtain shareholder approval for certain issuances of securities, including shareholder approval of share option plans.
|
|
Exhibit
Number
|
|
Description of Document
|
|
1
.1
|
|
Articles of Association of Endava plc, as amended
(incorporated by reference to Exhibit 3.1 to our Registration Statement on Form F-1 (File No. 333-226010), filed with the Commission on June 29, 2018 (the “F-1 Registration Statement”))
|
|
2.1
|
|
|
|
2.2
|
|
|
|
4
.1+
|
|
Endava Share Option Plan
(incorporated by reference to Exhibit 10.1 to our F-1 Registration Statement)
|
|
4
.2+
|
|
Endava Joint Share Ownership Plan
(incorporated by reference to Exhibit 10.2 to our F-1 Registration Statement)
|
|
4
.3+
|
|
Endava Limited 2015 Long Term Incentive Plan
(incorporated by reference to Exhibit 10.3 to our F-1 Registration Statement)
|
|
4
.4+
|
|
Endava Limited 2017 Non-Executive Director Long Term Incentive Plan
(incorporated by reference to Exhibit 10.4 to our F-1 Registration Statement)
|
|
4
.5+
|
|
Endava plc 2018 Equity Incentive Plan
(incorporated by reference to Exhibit 10.5 to our F-1 Registration Statement)
|
|
4
.6+
|
|
Endava plc 2018 Sharesave Plan
(incorporated by reference to Exhibit 10.6 to our F-1 Registration Statement)
|
|
4.7
|
|
Form of Deed of Indemnity for Directors and Officers
(incorporated by reference to Exhibit 10.8 to our F-1 Registration Statement)
|
|
4.8
|
|
Lease Agreement by and among Gide Loyrette Nouel LLP, Endava (UK) Limited and Endava Limited, dated as of July 8, 2014, for the East Premises
(incorporated by reference to Exhibit 10.9 to our F-1 Registration Statement)
|
|
4.9
|
|
Lease Agreement by and among Gide Loyrette Nouel LLP, Endava (UK) Limited and Endava Limited, dated as of July 8, 2014, for the West Premises
(incorporated by reference to Exhibit 10.10 to our F-1 Registration Statement)
|
|
4.10
|
|
Multicurrency Revolving Facility Agreement between Endava Limited and HSBC Bank PLC, dated December 19, 2017
(incorporated by reference to Exhibit 10.11 to our F-1 Registration Statement)
|
|
8.1*
|
|
|
|
12.1*
|
|
|
|
12.2*
|
|
|
|
13.1*
|
|
|
|
*
|
Filed herewith.
|
|
+
|
Indicates management contract or compensatory plan.
|
|
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
|
Page
|
|
ENDAVA PLC
|
|
|
|
|
|
For the Years Ended June 30, 2018, 2017 and 2016
|
|
|
/s/ KPMG LLP
|
|
|
|
We have served as the Company’s auditor since 2016.
|
|
|
|
London, United Kingdom
|
|
11 October 2018
|
|
|
Note
|
|
2018
£'000 |
|
2017
£’000 |
|
2016
£’000 |
|||||||
|
Revenue
|
5
|
|
|
217,613
|
|
|
159,368
|
|
|
115,432
|
|
|||
|
Cost of sales
|
|
|
|
|
|
|
|
|||||||
|
Direct cost of sales
|
|
|
(132,775
|
)
|
|
(98,853
|
)
|
|
(68,517
|
)
|
||||
|
Allocated cost of sales
|
|
|
(12,668
|
)
|
|
(9,907
|
)
|
|
(6,529
|
)
|
||||
|
Total cost of sales
|
|
|
(145,443
|
)
|
|
(108,760
|
)
|
|
(75,046
|
)
|
||||
|
Gross profit
|
|
|
72,170
|
|
|
50,608
|
|
|
40,386
|
|
||||
|
Selling, general and administrative expenses
|
|
|
(46,737
|
)
|
|
(27,551
|
)
|
|
(20,453
|
)
|
||||
|
Operating profit
|
6
|
|
|
25,433
|
|
|
23,057
|
|
|
19,933
|
|
|||
|
Finance costs
|
9
|
|
|
(818
|
)
|
|
(1,375
|
)
|
|
(170
|
)
|
|||
|
Finance income
|
10
|
|
|
35
|
|
|
18
|
|
|
1,068
|
|
|||
|
Net finance (expense) / income
|
|
|
(783
|
)
|
|
(1,357
|
)
|
|
898
|
|
||||
|
Profit before tax
|
|
|
24,650
|
|
|
21,700
|
|
|
20,831
|
|
||||
|
Tax on profit on ordinary activities
|
11
|
|
|
(5,675
|
)
|
|
(4,868
|
)
|
|
(4,125
|
)
|
|||
|
Profit for the year and profit attributable to the equity holders of the Company
|
|
|
18,975
|
|
|
16,832
|
|
|
16,706
|
|
||||
|
Earnings per share (EPS):
|
13
|
|
|
|
|
|
|
|
||||||
|
Basic EPS
|
|
|
£
|
0.42
|
|
|
£
|
0.37
|
|
|
£
|
0.37
|
|
|
|
Diluted EPS
|
|
|
£
|
0.38
|
|
|
£
|
0.34
|
|
|
£
|
0.34
|
|
|
|
Weighted average number of shares outstanding - basic
|
|
|
45,100,165
|
|
|
45,258,750
|
|
|
45,389,210
|
|
||||
|
Weighted average number of shares outstanding - diluted
|
|
|
50,426,216
|
|
|
49,292,520
|
|
|
49,318,045
|
|
||||
|
Other comprehensive income
|
|
|
|
|
|
|
|
|||||||
|
Items that may be reclassified subsequently to profit or loss:
|
|
|
|
|
|
|
|
|||||||
|
Exchange differences on translating foreign operations
|
|
|
(409
|
)
|
|
2,520
|
|
|
4,184
|
|
||||
|
Total comprehensive income for the year attributable to the equity holders of the Company
|
|
|
18,566
|
|
|
19,352
|
|
|
20,890
|
|
||||
|
|
Note
|
|
2018
£’000 |
|
2017
£’000 |
|||
|
Assets - Non current
|
|
|
|
|
|
|||
|
Goodwill
|
14
|
|
|
41,062
|
|
|
16,198
|
|
|
Intangible assets
|
16
|
|
|
30,787
|
|
|
16,029
|
|
|
Property, plant and equipment
|
17
|
|
|
8,584
|
|
|
7,486
|
|
|
Deferred tax assets
|
12
|
|
|
2,488
|
|
|
867
|
|
|
Other assets - non-current
|
|
|
—
|
|
|
14
|
|
|
|
Total
|
|
|
82,921
|
|
|
40,594
|
|
|
|
Assets - Current
|
|
|
|
|
|
|||
|
Inventories
|
|
|
16
|
|
|
62
|
|
|
|
Trade and other receivables
|
19
|
|
|
52,352
|
|
|
41,494
|
|
|
Corporation tax receivable
|
|
|
677
|
|
|
661
|
|
|
|
Cash and cash equivalents
|
|
|
15,048
|
|
|
23,571
|
|
|
|
Total
|
|
|
68,093
|
|
|
65,788
|
|
|
|
Total assets
|
|
|
151,014
|
|
|
106,382
|
|
|
|
Liabilities - Current
|
|
|
|
|
|
|||
|
Borrowings
|
22
|
|
|
19,744
|
|
|
29,402
|
|
|
Trade and other payables
|
20
|
|
|
40,243
|
|
|
24,358
|
|
|
Corporation tax payable
|
|
|
1,488
|
|
|
1,000
|
|
|
|
Contingent consideration
|
|
|
5,259
|
|
|
—
|
|
|
|
Deferred consideration
|
|
|
4,401
|
|
|
—
|
|
|
|
Total
|
|
|
71,135
|
|
|
54,760
|
|
|
|
Liabilities - Non-current
|
|
|
|
|
|
|||
|
Borrowings
|
22
|
|
|
20
|
|
|
63
|
|
|
Deferred tax liabilities
|
12
|
|
|
2,832
|
|
|
2,586
|
|
|
Contingent consideration
|
|
|
7,251
|
|
|
—
|
|
|
|
Other liabilities - non current
|
|
|
277
|
|
|
253
|
|
|
|
Total
|
|
|
10,380
|
|
|
2,902
|
|
|
|
Equity
|
|
|
|
|
|
|||
|
Share capital
|
25
|
|
|
996
|
|
|
996
|
|
|
Share premium
|
|
|
2,678
|
|
|
2,678
|
|
|
|
Merger relief reserve
|
|
|
4,430
|
|
|
4,430
|
|
|
|
Retained earnings
|
|
|
59,260
|
|
|
38,072
|
|
|
|
Other reserves
|
|
|
4,410
|
|
|
4,819
|
|
|
|
Investment in own shares
|
|
|
(2,275
|
)
|
|
(2,275
|
)
|
|
|
Total
|
|
|
69,499
|
|
|
48,720
|
|
|
|
Total liabilities and equity
|
|
|
151,014
|
|
|
106,382
|
|
|
|
|
Share capital
£’000 |
|
Share premium
£’000 |
|
Merger relief reserve
£’000 |
|
Investment in own shares
£’000 |
|
Retained earnings
£’000 |
|
Capital redemption reserve
’000 |
|
Foreign exchange translation reserve
£’000 |
|
Total
£’000 |
||||||||
|
Balance at 30 June 2015
|
990
|
|
|
2,353
|
|
|
4,430
|
|
|
(972
|
)
|
|
21,070
|
|
|
161
|
|
|
(2,046
|
)
|
|
25,986
|
|
|
Equity-settled share-based payment transactions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
829
|
|
|
—
|
|
|
—
|
|
|
829
|
|
|
Dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18,180
|
)
|
|
—
|
|
|
—
|
|
|
(18,180
|
)
|
|
Issue of shares
|
6
|
|
|
325
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
331
|
|
|
Shares purchased by the employee benefits trust
|
—
|
|
|
—
|
|
|
—
|
|
|
(63
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(63
|
)
|
|
Transaction with owners
|
6
|
|
|
325
|
|
|
—
|
|
|
(63
|
)
|
|
(17,351
|
)
|
|
—
|
|
|
—
|
|
|
(17,083
|
)
|
|
Profit for the year
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,706
|
|
|
—
|
|
|
—
|
|
|
16,706
|
|
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,184
|
|
|
4,184
|
|
|
Total comprehensive income for the year
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,706
|
|
|
—
|
|
|
4,184
|
|
|
20,890
|
|
|
Balance at 30 June 2016
|
996
|
|
|
2,678
|
|
|
4,430
|
|
|
(1,035
|
)
|
|
20,425
|
|
|
161
|
|
|
2,138
|
|
|
29,793
|
|
|
Equity-settled share-based payment transactions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
815
|
|
|
—
|
|
|
—
|
|
|
815
|
|
|
Issue of shares
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Shares purchased by the employee benefits trust
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,240
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,240
|
)
|
|
Transaction with owners
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,240
|
)
|
|
815
|
|
|
—
|
|
|
—
|
|
|
(425
|
)
|
|
Profit for the year
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,832
|
|
|
—
|
|
|
—
|
|
|
16,832
|
|
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,520
|
|
|
2,520
|
|
|
Total comprehensive income for the year
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,832
|
|
|
—
|
|
|
2,520
|
|
|
19,352
|
|
|
Balance at 30 June 2017
|
996
|
|
|
2,678
|
|
|
4,430
|
|
|
(2,275
|
)
|
|
38,072
|
|
|
161
|
|
|
4,658
|
|
|
48,720
|
|
|
Equity-settled share-based payment transactions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,213
|
|
|
—
|
|
|
—
|
|
|
2,213
|
|
|
Issue of shares
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Shares purchased by the employee benefits trust
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Transaction with owners
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,213
|
|
|
—
|
|
|
—
|
|
|
2,213
|
|
|
Profit for the year
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18,975
|
|
|
—
|
|
|
—
|
|
|
18,975
|
|
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(409
|
)
|
|
(409
|
)
|
|
Total comprehensive income for the year
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18,975
|
|
|
—
|
|
|
(409
|
)
|
|
18,566
|
|
|
Balance at 30 June 2018
|
996
|
|
|
2,678
|
|
|
4,430
|
|
|
(2,275
|
)
|
|
59,260
|
|
|
161
|
|
|
4,249
|
|
|
69,499
|
|
|
|
2018
£’000 |
|
2017
£’000 |
|
2016
£’000 |
||||||
|
Operating activities
|
|
|
|
|
|
||||||
|
Profit for the year
|
£
|
18,975
|
|
|
£
|
16,832
|
|
|
£
|
16,706
|
|
|
Income tax charge
|
5,675
|
|
|
4,868
|
|
|
4,125
|
|
|||
|
Adjustments (note 28)
|
6,249
|
|
|
3,519
|
|
|
436
|
|
|||
|
Tax paid
|
(5,608
|
)
|
|
(5,471
|
)
|
|
(3,798
|
)
|
|||
|
UK research and development credit received
|
1,854
|
|
|
—
|
|
|
1,081
|
|
|||
|
Net changes in working capital (note 28)
|
6,839
|
|
|
(5,008
|
)
|
|
(7,653
|
)
|
|||
|
Net cash from operating activities
|
33,984
|
|
|
14,740
|
|
|
10,897
|
|
|||
|
|
|
|
|
|
|
||||||
|
Investing activities
|
|
|
|
|
|
||||||
|
Purchase of non-current assets (tangibles and intangibles)
|
(5,483
|
)
|
|
(6,372
|
)
|
|
(2,745
|
)
|
|||
|
Proceeds / (loss) from disposal of non-current assets
|
79
|
|
|
(106
|
)
|
|
15
|
|
|||
|
Acquisition of business / subsidiaries, consideration in cash
|
(28,765
|
)
|
|
(13,807
|
)
|
|
(4,551
|
)
|
|||
|
Cash and cash equivalents acquired with subsidiaries
|
2,342
|
|
|
768
|
|
|
—
|
|
|||
|
Interest received
|
35
|
|
|
18
|
|
|
21
|
|
|||
|
Net cash used in investing activities
|
(31,792
|
)
|
|
(19,499
|
)
|
|
(7,260
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Financing activities
|
|
|
|
|
|
||||||
|
Proceeds from borrowings
|
26,462
|
|
|
17,007
|
|
|
15,093
|
|
|||
|
Repayment of borrowings
|
(36,768
|
)
|
|
(3,462
|
)
|
|
(3,364
|
)
|
|||
|
Grant received
|
147
|
|
|
2,924
|
|
|
1,948
|
|
|||
|
Interest paid
|
(573
|
)
|
|
(391
|
)
|
|
(114
|
)
|
|||
|
Dividends paid
|
—
|
|
|
—
|
|
|
(18,181
|
)
|
|||
|
Purchase of own shares
|
—
|
|
|
(1,240
|
)
|
|
—
|
|
|||
|
Net cash from/(used in) financing activities
|
(10,732
|
)
|
|
14,838
|
|
|
(4,618
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Net change in cash and cash equivalents
|
(8,540
|
)
|
|
10,079
|
|
|
(981
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Cash and cash equivalents at the beginning of the year
|
23,571
|
|
|
12,947
|
|
|
13,362
|
|
|||
|
Net foreign exchange differences
|
17
|
|
|
545
|
|
|
566
|
|
|||
|
Cash and cash equivalents at the end of the year
|
£
|
15,048
|
|
|
£
|
23,571
|
|
|
£
|
12,947
|
|
|
1.
|
General Information
|
|
2.
|
Application Of New and Revised International Financial Reporting Standards (“IFRS”)
|
|
•
|
IFRIC 22 - Foreign Currency Transactions and Advance Consideration
|
|
•
|
Amendments to IAS 40 - Investment Property - Transfers of Investment Property
|
|
•
|
Amendments to IFRS 2 - Share-based Payment Transactions - Classification and measurement of Share-based Payment Transactions
|
|
•
|
Amendments to IFRS 4 - Insurance contracts - Applying IFRS 9 Financial Instruments with IFRS 4 Insurance contracts
|
|
•
|
IFRIC 23 - Uncertainty over Income Tax Treatments
|
|
•
|
Amendments to IFRS 9 - Financial Instruments - Prepayment Features with Negative Compensation
|
|
•
|
Amendments to IAS 28 - Investments in Associates and Joint Ventures - Long-term Interest in Associates and Joint Ventures
|
|
•
|
Amendments to IAS 19 - Employee Benefits - Plan Amendment, Curtailment or Settlement
|
|
•
|
Annual Improvements to IFRS 2015 - 2017 Cycle
|
|
•
|
Amendments to References to the Conceptual Framework in IFRS Standards
|
|
•
|
IFRS 17 - Insurance Contracts
|
|
3.
|
Significant Accounting Policies
|
|
1.
|
Statement of Compliance
|
|
2.
|
Basis of Preparation
|
|
3.
|
Functional and Presentation Currency
|
|
4.
|
Cost of Sales
|
|
5.
|
Use of Estimates and Judgments
|
|
6.
|
Going concern
|
|
7.
|
Basis of consolidation
|
|
8.
|
Foreign Currency
|
|
9.
|
Financial instruments
|
|
10.
|
Property, plant and equipment
|
|
Computers and equipment
|
3 years
|
|
Fixtures and fittings
|
5 years
|
|
Motor vehicles
|
5 years
|
|
11.
|
Intangible assets and goodwill
|
|
Client relationship
|
5 - 10 years
|
|
Non-compete agreement
|
3 years
|
|
Computer software
|
3 - 10 years
|
|
Licences
|
Shorter of licence period and up to 3 years
|
|
12.
|
Lease agreements
|
|
•
|
The fulfilment of the arrangement is dependent on the use of a specific asset or assets; and
|
|
•
|
The arrangement contains the right to use the asset(s).
|
|
13.
|
Impairment
|
|
14.
|
Employee benefits
|
|
15.
|
Provisions
|
|
16.
|
Revenue
|
|
17.
|
Government grants
|
|
18.
|
Finance income and finance costs
|
|
19.
|
Income taxes
|
|
20.
|
Cash and cash equivalents
|
|
21.
|
Equity, reserves and dividend payments
|
|
•
|
Translation reserve comprises foreign currency translation differences arising from the translation of financial statements of the group’s foreign entities into Sterling;
|
|
•
|
Capital redemption reserve is created to maintain the statutory capital maintenance requirements of the Companies Act 2006;
|
|
•
|
Merger relief reserve balance represents the fair value of the consideration given in excess of the nominal value of the ordinary shares issued in a business combination; and
|
|
•
|
Retained earnings include all current and prior period retained profits.
|
|
22.
|
Share split
|
|
4.
|
Operating Segment Analysis
|
|
|
2018
£’000 |
|
2017
£’000 |
||||
|
UK
|
£
|
27,209
|
|
|
£
|
27,028
|
|
|
North America
|
45,717
|
|
|
6,350
|
|
||
|
Europe
|
5,246
|
|
|
4,996
|
|
||
|
Other
|
2,261
|
|
|
1,339
|
|
||
|
Total
|
£
|
80,433
|
|
|
£
|
39,713
|
|
|
5.
|
Revenue
|
|
|
2018
£’000 |
|
2017
£’000 |
|
2016
£’000 |
||||||
|
UK
|
£
|
98,571
|
|
|
£
|
79,938
|
|
|
£
|
74,315
|
|
|
North America
|
45,600
|
|
|
25,944
|
|
|
20,906
|
|
|||
|
Europe
|
73,442
|
|
|
53,486
|
|
|
20,211
|
|
|||
|
Total
|
£
|
217,613
|
|
|
£
|
159,368
|
|
|
£
|
115,432
|
|
|
6.
|
Operating Profit
|
|
|
2018
£’000 |
|
2017
£’000 |
|
2016
£’000 |
|||
|
Operating profit is stated after charging/(crediting):
|
|
|
|
|
|
|||
|
Depreciation and impairment of owned property, plant and equipment
|
3,266
|
|
|
2,470
|
|
|
1,637
|
|
|
Depreciation of assets held under finance leases
|
72
|
|
|
62
|
|
|
83
|
|
|
Impairment of non-current assets (tangibles and intangibles)
|
19
|
|
|
—
|
|
|
(80
|
)
|
|
Amortisation of intangible assets
|
2,912
|
|
|
1,814
|
|
|
1,242
|
|
|
Gain on disposal of property, plant and equipment
|
(79
|
)
|
|
(16
|
)
|
|
(15
|
)
|
|
Loss on disposal of property, plant and equipment
|
74
|
|
|
122
|
|
|
—
|
|
|
Research and development expenditure credit
|
(1,008
|
)
|
|
(1,322
|
)
|
|
(1,117
|
)
|
|
Government grants
|
(1,633
|
)
|
|
(1,691
|
)
|
|
(1,048
|
)
|
|
Share-based compensation
|
1,505
|
|
|
854
|
|
|
768
|
|
|
Initial public offering preparation costs
|
4,643
|
|
|
—
|
|
|
—
|
|
|
Operating lease costs:
|
|
|
|
|
|
|||
|
Land and buildings
|
8,444
|
|
|
6,443
|
|
|
4,437
|
|
|
|
2018
£’000 |
|
2017
£’000 |
|
2016
£’000 |
||||||
|
Audit of the financial statements
|
£
|
437
|
|
|
£
|
126
|
|
|
£
|
80
|
|
|
Subsidiary local statutory audits
|
85
|
|
|
89
|
|
|
59
|
|
|||
|
Total audit fees
|
522
|
|
|
215
|
|
|
139
|
|
|||
|
Initial public offering fees
|
655
|
|
|
—
|
|
|
—
|
|
|||
|
Total audit related fees
|
655
|
|
|
—
|
|
|
—
|
|
|||
|
Total auditor’s remuneration
|
£
|
1,177
|
|
|
£
|
215
|
|
|
£
|
139
|
|
|
7.
|
Particulars of Employees
|
|
|
2018
No. |
|
2017
No. |
|
2016
No. |
||||||
|
Average number of staff employed by the group during the year:
|
|
|
|
|
|
||||||
|
Number of operational staff
|
3,957
|
|
|
3,181
|
|
|
2,336
|
|
|||
|
Number of administrative staff
|
373
|
|
|
283
|
|
|
190
|
|
|||
|
Number of management staff
|
7
|
|
|
7
|
|
|
7
|
|
|||
|
Total
|
4,337
|
|
|
3,471
|
|
|
2,533
|
|
|||
|
|
|
|
|
|
|
||||||
|
|
2018
£’000 |
|
2017
£’000 |
|
2016
£’000 |
||||||
|
Aggregate payroll costs of the above were:
|
|
|
|
|
|
||||||
|
Wages and salaries
|
£
|
122,166
|
|
|
£
|
82,894
|
|
|
£
|
58,714
|
|
|
Social security and pension costs
|
15,336
|
|
|
14,850
|
|
|
8,643
|
|
|||
|
Share-based compensation
|
1,505
|
|
|
854
|
|
|
768
|
|
|||
|
Total
|
£
|
139,007
|
|
|
£
|
98,598
|
|
|
£
|
68,125
|
|
|
8.
|
Key Management Remuneration
|
|
|
2018
£’000 |
|
2017
£’000 |
|
2016
£’000 |
||||||
|
|
|
|
|
|
|
||||||
|
Remuneration paid
|
£
|
1,204
|
|
|
£
|
865
|
|
|
£
|
1,275
|
|
|
Company contribution to pension scheme
|
50
|
|
|
41
|
|
|
59
|
|
|||
|
Share-based compensation
|
107
|
|
|
79
|
|
|
77
|
|
|||
|
Total
|
£
|
1,361
|
|
|
£
|
985
|
|
|
£
|
1,411
|
|
|
|
|
|
|
|
|
||||||
|
Emoluments of highest paid director:
|
|
|
|
|
|
||||||
|
Remuneration paid
|
£
|
589
|
|
|
£
|
400
|
|
|
£
|
387
|
|
|
Company contributions to pension scheme
|
34
|
|
|
31
|
|
|
30
|
|
|||
|
Share-based compensation
|
25
|
|
|
27
|
|
|
24
|
|
|||
|
Total
|
£
|
648
|
|
|
£
|
458
|
|
|
£
|
441
|
|
|
9.
|
Finance Costs
|
|
|
2018
£’000 |
|
2017
£’000 |
|
2016
£’000 |
||||||
|
Interest charge on bank borrowings
|
£
|
561
|
|
|
£
|
286
|
|
|
£
|
79
|
|
|
Interest charge on leases
|
8
|
|
|
22
|
|
|
35
|
|
|||
|
Foreign exchange loss
|
17
|
|
|
967
|
|
|
—
|
|
|||
|
Other interest charge
|
3
|
|
|
100
|
|
|
56
|
|
|||
|
Fair value movement of financial liabilities
|
229
|
|
|
—
|
|
|
—
|
|
|||
|
Total
|
£
|
818
|
|
|
£
|
1,375
|
|
|
£
|
170
|
|
|
10.
|
Finance Income
|
|
|
2018
£’000 |
|
2017
£’000 |
|
2016
£’000 |
||||||
|
Interest income on bank deposits
|
£
|
26
|
|
|
£
|
15
|
|
|
£
|
17
|
|
|
Other interest income
|
9
|
|
|
3
|
|
|
4
|
|
|||
|
Foreign exchange gain
|
—
|
|
|
—
|
|
|
4
|
|
|||
|
Fair value gain on forward foreign exchange contracts held for trading
|
—
|
|
|
—
|
|
|
1,043
|
|
|||
|
Total
|
£
|
35
|
|
|
£
|
18
|
|
|
£
|
1,068
|
|
|
11.
|
Tax On Profit On Ordinary Activities
|
|
|
2018
£’000 |
|
2017
£’000 |
|
2016
£’000 |
||||||
|
UK corporation tax based on the results for the year ended 30 June 2018 at 19% (2017: 19.75%, 2016: 20%)
|
£
|
1,977
|
|
|
£
|
1,664
|
|
|
£
|
2,275
|
|
|
Overseas tax
|
4,048
|
|
|
3,066
|
|
|
2,188
|
|
|||
|
Current Tax
|
6,025
|
|
|
4,730
|
|
|
4,463
|
|
|||
|
Deferred Tax
|
(350
|
)
|
|
138
|
|
|
(338
|
)
|
|||
|
Total tax
|
£
|
5,675
|
|
|
£
|
4,868
|
|
|
£
|
4,125
|
|
|
|
2018
|
|
2017
|
|
2016
|
|||||||||||||||
|
|
£’000
|
|
%
|
|
£’000
|
|
%
|
|
£’000
|
|
%
|
|||||||||
|
Profit on ordinary activities before taxation
|
£
|
24,650
|
|
|
|
|
£
|
21,700
|
|
|
|
|
£
|
20,831
|
|
|
|
|||
|
Profit on ordinary activities at UK statutory rate
|
4,684
|
|
|
19.0
|
|
|
4,286
|
|
|
19.8
|
|
|
4,167
|
|
|
20.0
|
|
|||
|
Differences in overseas tax rates
|
(359
|
)
|
|
(1.5
|
)
|
|
(219
|
)
|
|
(1.0
|
)
|
|
(372
|
)
|
|
(1.8
|
)
|
|||
|
Impact of share based compensation
|
150
|
|
|
0.6
|
|
|
56
|
|
|
0.2
|
|
|
100
|
|
|
0.5
|
|
|||
|
Utilisation of previously unrecognised tax losses
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
(31
|
)
|
|
(0.1
|
)
|
|||
|
Other permanent differences
|
1,030
|
|
|
4.2
|
|
|
258
|
|
|
1.2
|
|
|
239
|
|
|
1.1
|
|
|||
|
Adjustments related to prior periods
|
(73
|
)
|
|
(0.3
|
)
|
|
292
|
|
|
1.3
|
|
|
7
|
|
|
—
|
|
|||
|
Tax on unremitted earnings/witholding tax on dividends
|
185
|
|
|
0.8
|
|
|
197
|
|
|
0.9
|
|
|
—
|
|
|
—
|
|
|||
|
Impact of rate change on deferred tax
|
60
|
|
|
0.2
|
|
|
—
|
|
|
—
|
|
|
15
|
|
|
0.1
|
|
|||
|
Total
|
£
|
5,675
|
|
|
23.0
|
%
|
|
£
|
4,868
|
|
|
22.4
|
%
|
|
£
|
4,125
|
|
|
19.8
|
%
|
|
|
2018
£’000 |
|
2017
£’000 |
|
2016
£’000 |
|||
|
Share-based compensation
|
(1,090
|
)
|
|
(42
|
)
|
|
(63
|
)
|
|
Total credit to equity and statement of comprehensive income
|
(1,090
|
)
|
|
(42
|
)
|
|
(63
|
)
|
|
12.
|
Deferred Tax Assets and Liabilities
|
|
Deferred tax 2018
|
At 1 July 2017
£’000 |
|
Exchange Adjustments
£’000 |
|
Credit / (Charge) to Profit and Loss
£’000 |
|
Credit to Equity
£’000 |
|
Acquisition
£’000 |
|
At 30 June 2018
£’000 |
||||||||||||
|
Accelerated capital allowances
|
£
|
(76
|
)
|
|
£
|
(2
|
)
|
|
£
|
(9
|
)
|
|
£
|
—
|
|
|
£
|
—
|
|
|
£
|
(87
|
)
|
|
Tax losses
|
227
|
|
|
—
|
|
|
(165
|
)
|
|
—
|
|
|
—
|
|
|
62
|
|
||||||
|
Share-based compensation
|
271
|
|
|
—
|
|
|
309
|
|
|
1,090
|
|
|
—
|
|
|
1,670
|
|
||||||
|
Intangible assets
|
(2,490
|
)
|
|
(61
|
)
|
|
462
|
|
|
—
|
|
|
—
|
|
|
(2,089
|
)
|
||||||
|
Other temporary differences
|
349
|
|
|
(2
|
)
|
|
(247
|
)
|
|
—
|
|
|
—
|
|
|
100
|
|
||||||
|
Total
|
£
|
(1,719
|
)
|
|
£
|
(65
|
)
|
|
£
|
350
|
|
|
£
|
1,090
|
|
|
£
|
—
|
|
|
£
|
(344
|
)
|
|
Deferred tax 2017
|
At 1 July 2016
£’000 |
|
Exchange Adjustments
£’000 |
|
Credit / (Charge) to Profit and Loss
£’000 |
|
Credit to Equity
£’000 |
|
Acquisition
£’000 |
|
At 30 June 2017
£’000 |
||||||||||||
|
Accelerated capital allowances
|
£
|
(34
|
)
|
|
£
|
—
|
|
|
£
|
(42
|
)
|
|
£
|
—
|
|
|
£
|
—
|
|
|
£
|
(76
|
)
|
|
Tax losses
|
312
|
|
|
15
|
|
|
(100
|
)
|
|
—
|
|
|
—
|
|
|
227
|
|
||||||
|
Share-based compensation
|
117
|
|
|
(1
|
)
|
|
113
|
|
|
42
|
|
|
—
|
|
|
271
|
|
||||||
|
Intangible assets
|
(1,543
|
)
|
|
(141
|
)
|
|
269
|
|
|
—
|
|
|
(1,075
|
)
|
|
(2,490
|
)
|
||||||
|
Other temporary differences
|
724
|
|
|
3
|
|
|
(378
|
)
|
|
—
|
|
|
—
|
|
|
349
|
|
||||||
|
Total
|
£
|
(424
|
)
|
|
£
|
(124
|
)
|
|
£
|
(138
|
)
|
|
£
|
42
|
|
|
£
|
(1,075
|
)
|
|
£
|
(1,719
|
)
|
|
|
2018
£’000 |
|
2017
£’000 |
||
|
Deferred tax assets
|
2,488
|
|
|
867
|
|
|
Deferred tax liabilities
|
(2,832
|
)
|
|
(2,586
|
)
|
|
Net deferred tax
|
(344
|
)
|
|
(1,719
|
)
|
|
13.
|
Earnings Per Share
|
|
|
2018
£’000
|
|
2017
£’000 |
|
2016
£’000 |
|||
|
Profit for the year attributable to equity holders of the Company
|
18,975
|
|
|
16,832
|
|
|
16,706
|
|
|
|
2018
|
|
2017
|
|
2016
|
|||
|
Weighted average number of shares outstanding
|
45,100,165
|
|
|
45,258,750
|
|
|
45,389,210
|
|
|
|
2018
|
|
2017
|
|
2016
|
|||
|
Earnings per share - basic (£)
|
0.42
|
|
|
0.37
|
|
|
0.37
|
|
|
|
2018
£’000 |
|
2017
£’000 |
|
2016
£’000 |
|||
|
Profit for the year attributable to equity holders of the Company
|
18,975
|
|
|
16,832
|
|
|
16,706
|
|
|
Fair value movement of financial liabilities
|
126
|
|
|
—
|
|
|
—
|
|
|
Profit for the year attributable to equity holders of the Company including impact of fair value adjustment of contingent consideration
|
19,101
|
|
|
16,832
|
|
|
16,706
|
|
|
|
2018
|
|
2017
|
|
2016
|
|||
|
Weighted average number of shares outstanding
|
45,100,165
|
|
|
45,258,750
|
|
|
45,389,210
|
|
|
Diluted by: options in issue and contingent shares
|
5,326,051
|
|
|
4,033,770
|
|
|
3,928,835
|
|
|
Weighted average number of shares outstanding (diluted)
|
50,426,216
|
|
|
49,292,520
|
|
|
49,318,045
|
|
|
|
2018
|
|
2017
|
|
2016
|
|||
|
Earnings per share - diluted (£)
|
0.38
|
|
|
0.34
|
|
|
0.34
|
|
|
14.
|
Goodwill
|
|
2018
|
£’000
|
|
|
Cost
|
|
|
|
At 1 July 2017
|
16,198
|
|
|
Acquired through business combinations
|
24,212
|
|
|
Effect of foreign exchange translations
|
652
|
|
|
At 30 June 2018
|
41,062
|
|
|
|
|
|
|
2017
|
|
|
|
Cost
|
|
|
|
At 1 July 2016
|
11,321
|
|
|
Acquired through business combinations
|
4,200
|
|
|
Effect of foreign exchange translations
|
677
|
|
|
At 30 June 2017
|
16,198
|
|
|
|
|
|
|
Net book value
|
|
|
|
At 30 June 2018
|
41,062
|
|
|
At 30 June 2017
|
16,198
|
|
|
|
2018
|
|
2017
|
||
|
Growth rate
|
20
|
%
|
|
25
|
%
|
|
Discount rate
|
15.7
|
%
|
|
19.5
|
%
|
|
Terminal growth rate
|
1.5
|
%
|
|
1.5
|
%
|
|
15.
|
Acquisition Of Subsidiaries
|
|
|
£’000
|
|
|
Initial cash consideration
|
28,586
|
|
|
Fair value of deferred consideration
|
4,198
|
|
|
Fair value of contingent consideration
|
10,933
|
|
|
Fair value of tax refund consideration
|
1,170
|
|
|
Total consideration transferred
|
44,887
|
|
|
|
Fair Value
£’000 |
|
|
Intangible asset - Client relationships
|
15,214
|
|
|
Property, plant and equipment
|
932
|
|
|
Trade and other receivables
|
6,045
|
|
|
Cash and cash equivalents
|
2,342
|
|
|
Trade and other payables
|
(3,792
|
)
|
|
Corporation tax payable
|
(39
|
)
|
|
Deferred tax liability
|
(27
|
)
|
|
Total net assets acquired
|
20,675
|
|
|
|
£’000
|
|
|
Consideration transferred
|
44,887
|
|
|
Fair value of identifiable net assets
|
(20,675
|
)
|
|
Goodwill
|
24,212
|
|
|
|
£’000
|
|
|
Revenue
|
15,281
|
|
|
Profit
|
2,635
|
|
|
|
£’000
|
|
|
Revenue
|
30,383
|
|
|
Profit
|
4,327
|
|
|
|
£’000
|
|
|
Legal and professional fees
|
1,233
|
|
|
|
£’000
|
|
|
Cash
|
8,862
|
|
|
Total consideration transferred
|
8,862
|
|
|
|
Fair Value
£’000 |
|
|
Client relationships
|
4,301
|
|
|
Property, plant and equipment
|
323
|
|
|
Trade and other receivables
|
1,739
|
|
|
Cash and cash equivalents
|
768
|
|
|
Trade and other payables
|
(648
|
)
|
|
Other taxation and social security
|
(430
|
)
|
|
Corporation tax payable
|
(17
|
)
|
|
Borrowings
|
(196
|
)
|
|
Other liabilities
|
(103
|
)
|
|
Deferred tax liability
|
(1,075
|
)
|
|
Total net assets acquired
|
4,662
|
|
|
|
£’000
|
|
|
Consideration transferred
|
8,862
|
|
|
Fair value of identifiable net assets
|
(4,662
|
)
|
|
Goodwill
|
4,200
|
|
|
|
£’000
|
|
|
Revenue
|
10,338
|
|
|
Profit
|
1,398
|
|
|
|
£’000
|
|
|
Revenue
|
12,262
|
|
|
Profit
|
1,589
|
|
|
|
£’000
|
|
|
Legal and professional fees
|
550
|
|
|
16.
|
Intangible Assets
|
|
2018
|
Client relationship
£’000 |
|
Software and licences
£’000 |
|
Non-Compete Agreement
£’000 |
|
Total
£’000 |
||||||||
|
Cost
|
|
|
|
|
|
|
|
||||||||
|
At 1 July 2017
|
£
|
17,603
|
|
|
£
|
1,819
|
|
|
£
|
137
|
|
|
£
|
19,559
|
|
|
Additions
|
—
|
|
|
1,827
|
|
|
—
|
|
|
1,827
|
|
||||
|
On acquisition of subsidiary / business
|
15,214
|
|
|
22
|
|
|
—
|
|
|
15,236
|
|
||||
|
Disposals
|
—
|
|
|
(13
|
)
|
|
—
|
|
|
(13
|
)
|
||||
|
Effect of foreign exchange translations
|
745
|
|
|
3
|
|
|
(3
|
)
|
|
745
|
|
||||
|
At 30 June 2018
|
£
|
33,562
|
|
|
£
|
3,658
|
|
|
£
|
134
|
|
|
£
|
37,354
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Amortisation
|
|
|
|
|
|
|
|
||||||||
|
At 1 July 2017
|
£
|
3,058
|
|
|
£
|
397
|
|
|
£
|
75
|
|
|
£
|
3,530
|
|
|
Charge for the year
|
2,611
|
|
|
257
|
|
|
44
|
|
|
2,912
|
|
||||
|
Impairment
|
—
|
|
|
19
|
|
|
—
|
|
|
19
|
|
||||
|
Disposals
|
—
|
|
|
(13
|
)
|
|
—
|
|
|
(13
|
)
|
||||
|
Effect of foreign exchange translations
|
117
|
|
|
2
|
|
|
—
|
|
|
119
|
|
||||
|
At 30 June 2018
|
£
|
5,786
|
|
|
£
|
662
|
|
|
£
|
119
|
|
|
£
|
6,567
|
|
|
Net book value
|
|
|
|
|
|
|
|
||||||||
|
At 30 June 2018
|
£
|
27,776
|
|
|
£
|
2,996
|
|
|
£
|
15
|
|
|
£
|
30,787
|
|
|
2017
|
Client relationship
£’000 |
|
Software and licences
£’000 |
|
Non-Compete Agreement
£’000 |
|
Total
£’000 |
||||||||
|
Cost
|
|
|
|
|
|
|
|
||||||||
|
At 1 July 2016
|
£
|
12,200
|
|
|
£
|
391
|
|
|
£
|
133
|
|
|
£
|
12,724
|
|
|
Additions
|
—
|
|
|
1,364
|
|
|
—
|
|
|
1,364
|
|
||||
|
On acquisition of subsidiary / business
|
4,301
|
|
|
—
|
|
|
—
|
|
|
4,301
|
|
||||
|
Reclassification
|
—
|
|
|
61
|
|
|
—
|
|
|
61
|
|
||||
|
Disposals
|
—
|
|
|
(22
|
)
|
|
—
|
|
|
(22
|
)
|
||||
|
Effect of foreign exchange translations
|
1,102
|
|
|
25
|
|
|
4
|
|
|
1,131
|
|
||||
|
At 30 June 2017
|
£
|
17,603
|
|
|
£
|
1,819
|
|
|
£
|
137
|
|
|
£
|
19,559
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Amortisation
|
|
|
|
|
|
|
|
||||||||
|
At 1 July 2016
|
£
|
1,244
|
|
|
£
|
220
|
|
|
£
|
29
|
|
|
£
|
1,493
|
|
|
Charge for the year
|
1,668
|
|
|
99
|
|
|
47
|
|
|
1,814
|
|
||||
|
Reclassification
|
—
|
|
|
58
|
|
|
—
|
|
|
58
|
|
||||
|
Disposals
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
(3
|
)
|
||||
|
Effect of foreign exchange translations
|
146
|
|
|
23
|
|
|
(1
|
)
|
|
168
|
|
||||
|
At 30 June 2017
|
£
|
3,058
|
|
|
£
|
397
|
|
|
£
|
75
|
|
|
£
|
3,530
|
|
|
Net book value
|
|
|
|
|
|
|
|
||||||||
|
At 30 June 2017
|
£
|
14,545
|
|
|
£
|
1,422
|
|
|
£
|
62
|
|
|
£
|
16,029
|
|
|
17.
|
Propert
y
, Plant and Equipment
|
|
2018
|
Computers & Equipment
£’000 |
|
Fixtures & Fittings
£’000 |
|
Motor Vehicles
£’000 |
|
Fixed Assets in Progress
£’000 |
|
Total
£’000 |
||||||||||
|
Cost
|
|
|
|
|
|
|
|
|
|
||||||||||
|
At 1 July 2017
|
£
|
10,698
|
|
|
£
|
6,901
|
|
|
£
|
21
|
|
|
£
|
—
|
|
|
£
|
17,620
|
|
|
Additions
|
2,111
|
|
|
1,381
|
|
|
—
|
|
|
164
|
|
|
3,656
|
|
|||||
|
On acquisition of subsidiary / business
|
417
|
|
|
492
|
|
|
—
|
|
|
—
|
|
|
909
|
|
|||||
|
Disposals
|
(798
|
)
|
|
(555
|
)
|
|
—
|
|
|
—
|
|
|
(1,353
|
)
|
|||||
|
Effect of foreign exchange translations
|
(73
|
)
|
|
(48
|
)
|
|
(1
|
)
|
|
—
|
|
|
(122
|
)
|
|||||
|
At 30 June 2018
|
£
|
12,355
|
|
|
£
|
8,171
|
|
|
£
|
20
|
|
|
£
|
164
|
|
|
£
|
20,710
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Depreciation
|
|
|
|
|
|
|
|
|
|
||||||||||
|
At 1 July 2017
|
£
|
7,151
|
|
|
£
|
2,963
|
|
|
£
|
20
|
|
|
£
|
—
|
|
|
£
|
10,134
|
|
|
Charge for the year
|
2,095
|
|
|
1,243
|
|
|
—
|
|
|
—
|
|
|
3,338
|
|
|||||
|
On disposals
|
(734
|
)
|
|
(545
|
)
|
|
—
|
|
|
—
|
|
|
(1,279
|
)
|
|||||
|
Effect of foreign exchange translations
|
(35
|
)
|
|
(32
|
)
|
|
—
|
|
|
—
|
|
|
(67
|
)
|
|||||
|
At 30 June 2018
|
£
|
8,477
|
|
|
£
|
3,629
|
|
|
£
|
20
|
|
|
£
|
—
|
|
|
£
|
12,126
|
|
|
Net book value
|
|
|
|
|
|
|
|
|
|
||||||||||
|
At 30 June 2018
|
£
|
3,878
|
|
|
£
|
4,542
|
|
|
—
|
|
|
£
|
164
|
|
|
£
|
8,584
|
|
|
|
2017
|
Computers & Equipment
£’000 |
|
Fixtures & Fittings
£’000 |
|
Motor Vehicles
£’000 |
|
Fixed Assets in Progress
£’000 |
|
Total
£’000 |
||||||||||
|
Cost
|
|
|
|
|
|
|
|
|
|
||||||||||
|
At 1 July 2016
|
£
|
9,350
|
|
|
£
|
3,249
|
|
|
£
|
19
|
|
|
£
|
381
|
|
|
£
|
12,999
|
|
|
Additions
|
2,423
|
|
|
2,585
|
|
|
—
|
|
|
—
|
|
|
5,008
|
|
|||||
|
On acquisition of subsidiary / business
|
232
|
|
|
90
|
|
|
1
|
|
|
—
|
|
|
323
|
|
|||||
|
Reclassification
|
(1,333
|
)
|
|
1,272
|
|
|
—
|
|
|
—
|
|
|
(61
|
)
|
|||||
|
Disposals
|
(334
|
)
|
|
(816
|
)
|
|
—
|
|
|
—
|
|
|
(1,150
|
)
|
|||||
|
Transfers
|
—
|
|
|
381
|
|
|
—
|
|
|
(381
|
)
|
|
—
|
|
|||||
|
Effect of foreign exchange translations
|
360
|
|
|
140
|
|
|
1
|
|
|
—
|
|
|
501
|
|
|||||
|
At 30 June 2017
|
£
|
10,698
|
|
|
£
|
6,901
|
|
|
£
|
21
|
|
|
£
|
—
|
|
|
£
|
17,620
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Depreciation
|
|
|
|
|
|
|
|
|
|
||||||||||
|
At 1 July 2016
|
£
|
6,388
|
|
|
£
|
1,857
|
|
|
£
|
19
|
|
|
£
|
—
|
|
|
£
|
8,264
|
|
|
Charge for the year
|
1,653
|
|
|
879
|
|
|
—
|
|
|
—
|
|
|
2,532
|
|
|||||
|
Reclassification
|
(866
|
)
|
|
808
|
|
|
—
|
|
|
—
|
|
|
(58
|
)
|
|||||
|
On disposals
|
(233
|
)
|
|
(683
|
)
|
|
—
|
|
|
—
|
|
|
(916
|
)
|
|||||
|
Effect of foreign exchange translations
|
209
|
|
|
102
|
|
|
1
|
|
|
—
|
|
|
312
|
|
|||||
|
At 30 June 2017
|
£
|
7,151
|
|
|
£
|
2,963
|
|
|
£
|
20
|
|
|
£
|
—
|
|
|
£
|
10,134
|
|
|
Net book value
|
|
|
|
|
|
|
|
|
|
||||||||||
|
At 30 June 2017
|
£
|
3,547
|
|
|
£
|
3,938
|
|
|
£
|
1
|
|
|
£
|
—
|
|
|
£
|
7,486
|
|
|
18.
|
Significant Shareholdings and Related Party Transactions
|
|
Subsidiary
|
|
Country of
Incorporation
|
|
Class of
Shares Held
|
|
Percentage of
Shares Held
|
|
Principal Activity
|
|
|
Endava plc
|
|
UK
|
|
Ordinary
|
|
100
|
%
|
|
Holding company
|
|
Endava (UK) Limited
|
|
UK
|
|
Ordinary
|
|
100
|
%
|
|
Provision of IT services
|
|
Endava (Managed Services) Limited*
|
|
UK
|
|
Ordinary
|
|
100
|
%
|
|
Provision of IT services
|
|
ICS Endava SRL
|
|
Moldova
|
|
Ordinary
|
|
100
|
%
|
|
Provision of IT services
|
|
Endava Romania SRL
|
|
Romania
|
|
Ordinary
|
|
100
|
%
|
|
Provision of IT services
|
|
Endava (US) LLC**
|
|
US
|
|
Ordinary
|
|
100
|
%
|
|
Provision of IT services
|
|
Endava (Ireland) Limited
|
|
Ireland
|
|
Ordinary
|
|
100
|
%
|
|
Provision of IT services
|
|
Endava GmbH
|
|
Germany
|
|
Ordinary
|
|
100
|
%
|
|
Provision of IT services
|
|
Endava DOOEL Skopje
|
|
Macedonia
|
|
Ordinary
|
|
100
|
%
|
|
Provision of IT services
|
|
Endava Inc.
|
|
US
|
|
Ordinary
|
|
100
|
%
|
|
Provision of IT services
|
|
Endava d.o.o. Beograd
|
|
Serbia
|
|
Ordinary
|
|
100
|
%
|
|
Provision of IT Services
|
|
Endava Technology SRL
|
|
Romania
|
|
Ordinary
|
|
99
|
%
|
|
Provision of IT Services
|
|
Endava Holding B.V.
|
|
The Netherlands
|
|
Ordinary
|
|
99.80
|
%
|
|
Holding Company
|
|
Endava B.V.
|
|
The Netherlands
|
|
Ordinary
|
|
99.80
|
%
|
|
Provision of IT services
|
|
Endava EOOD
|
|
Bulgaria
|
|
Ordinary
|
|
99.80
|
%
|
|
Provision of IT services
|
|
Endava S.A.S.
|
|
Colombia
|
|
Ordinary
|
|
100
|
%
|
|
Provision of IT Services
|
|
Endava ApS
|
|
Denmark
|
|
Ordinary
|
|
100
|
%
|
|
Provision of IT Services
|
|
Velocity Partners LLC***
|
|
US
|
|
Ordinary
|
|
100
|
%
|
|
Provision of IT Services
|
|
Velocity Partners Holding Inc
|
|
US
|
|
Ordinary
|
|
100
|
%
|
|
Provision of IT Services
|
|
Nearshore Ventures LLC
|
|
US
|
|
Ordinary
|
|
100
|
%
|
|
Provision of IT Services
|
|
Velocity Partners Vnz S.C.A.
|
|
Venezuela
|
|
Ordinary
|
|
100
|
%
|
|
Provision of IT Services
|
|
Velocity Partners Argentina SRL
|
|
Argentina
|
|
Ordinary
|
|
100
|
%
|
|
Provision of IT Services
|
|
Velocity Partners Colombia S.A.S.
|
|
Colombia
|
|
Ordinary
|
|
100
|
%
|
|
Provision of IT Services
|
|
Velocity Partners Uruguay SRL
|
|
Uruguay
|
|
Ordinary
|
|
100
|
%
|
|
Provision of IT Services
|
|
Endava Limited Guernsey Employee Benefit Trust
|
|
UK
|
|
Ordinary
|
|
100
|
%
|
|
Employee Benefit Trust
|
|
*
|
Held by Endava (UK) Limited
|
|
**
|
Held by Endava (Managed Services) Limited
|
|
***
|
Held by Endava Inc.
|
|
Endava (Romania) Limited
|
UK
|
|
Ordinary
|
|
100
|
%
|
|
Green Mango Software Services Ltd
|
UK
|
|
Ordinary
|
|
100
|
%
|
|
Testing 4 Finance Ltd
|
UK
|
|
Ordinary
|
|
100
|
%
|
|
Alpheus Limited
|
UK
|
|
Ordinary
|
|
100
|
%
|
|
19.
|
Trade and Other Receivables
|
|
|
2018
£’000 |
|
2017
£’000 |
||||
|
Trade receivables
|
£
|
26,005
|
|
|
£
|
30,236
|
|
|
Prepayments
|
4,259
|
|
|
2,095
|
|
||
|
Accrued income
|
17,147
|
|
|
5,367
|
|
||
|
Research and development tax credit
|
2,088
|
|
|
2,933
|
|
||
|
Grant receivable
|
816
|
|
|
—
|
|
||
|
Other receivables
|
2,037
|
|
|
863
|
|
||
|
Total trade and other receivables
|
£
|
52,352
|
|
|
£
|
41,494
|
|
|
|
2018
£’000 |
|
2017
£’000 |
||||
|
Trade receivables - gross
|
£
|
26,431
|
|
|
£
|
30,401
|
|
|
Provision for impairment
|
(426
|
)
|
|
(165
|
)
|
||
|
Trade receivables - net
|
£
|
26,005
|
|
|
£
|
30,236
|
|
|
20.
|
Trade and Other Payables
|
|
|
2018
£’000 |
|
2017
£’000 |
||||
|
Trade payables
|
£
|
4,504
|
|
|
£
|
3,722
|
|
|
Other taxation and social security
|
3,219
|
|
|
4,336
|
|
||
|
Other liabilities
|
1,177
|
|
|
3,869
|
|
||
|
Accruals
|
28,932
|
|
|
10,827
|
|
||
|
Deferred income
|
2,411
|
|
|
1,604
|
|
||
|
Total trade and other payables
|
£
|
40,243
|
|
|
£
|
24,358
|
|
|
21.
|
Financial Assets and Liabilities
|
|
•
|
Level 1 – quoted prices (unadjusted) in active markets for identical assets or liabilities
|
|
•
|
Level 2 – inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices)
|
|
•
|
Level 3 – inputs for the asset or liability that are not based on observable market data (unobservable inputs).
|
|
Financial Assets
|
2018
£’000 |
|
2017
£’000 |
||||
|
Trade and other receivables
|
£
|
52,352
|
|
|
£
|
41,494
|
|
|
Cash and cash equivalents
|
15,048
|
|
|
23,571
|
|
||
|
Total financial assets
|
£
|
67,400
|
|
|
£
|
65,065
|
|
|
Financial liabilities
|
2018
£’000 |
|
2017
£’000 |
||||
|
Non-current borrowings
|
£
|
20
|
|
|
£
|
63
|
|
|
Current borrowings
|
19,744
|
|
|
29,402
|
|
||
|
Trade and other payables
|
40,243
|
|
|
24,358
|
|
||
|
Contingent consideration
|
12,510
|
|
|
—
|
|
||
|
Deferred consideration
|
4,401
|
|
|
—
|
|
||
|
Other liabilities
|
277
|
|
|
253
|
|
||
|
Total financial liabilities
|
£
|
77,195
|
|
|
£
|
54,076
|
|
|
|
|
£’000
|
||
|
Fair value at 1 July 2017
|
|
£
|
—
|
|
|
Arising on acquisition of Velocity Partners
|
|
10,933
|
|
|
|
Movement in fair value recognised in finance cost
|
|
126
|
|
|
|
Foreign exchange recognised in other comprehensive income
|
|
255
|
|
|
|
Fair value at 30 June 2018
|
|
£
|
11,314
|
|
|
Valuation technique
|
|
Significant unobservable inputs
|
|
Inter-relationship between
significant unobservable
inputs and fair value
measurement
|
|
Scenario based discounted cash flow: the valuation model considers the present value of the expected future payments in several probability weighted scenarios, discounted a
t
risk adjusted discount rate.
|
|
Expected future cash flows (30 June 2018 - total maximum of £12.1million, minimum of £nil over 3 years)
Fair value of ordinary shares (30 June 2018 - $12.79)
Discount rate (30 June 2018 - 3%)
|
|
The estimated fair value would increase (decrease) if:
the expected cash flows were higher (lower); or
the fair value of ordinary shares was higher (lower); or
the risk-adjusted discount rate were lower (higher)
|
|
22.
|
Loa
ns a
nd Borrowings
|
|
Type
|
|
Nominal Interest p.a.
|
|
Year of Maturity
|
|
2018
£’000
|
|
2017
£’000
|
|||||
|
Revolving credit facility
|
|
LIBOR/ EURIBOR + variable margin ( 0.80% - 1.40%)
|
|
|
2020
|
|
£
|
19,700
|
|
|
£
|
29,288
|
|
|
Technology loan
|
|
8
|
%
|
|
2017
|
|
—
|
|
|
26
|
|
||
|
Finance lease
|
|
3.5% - 10%
|
|
|
2015-2020
|
|
64
|
|
|
151
|
|
||
|
Total loans and Borrowings
|
|
|
|
|
|
£
|
19,764
|
|
|
£
|
29,465
|
|
|
|
|
2018
£'000
|
|
2017
£'000
|
||||||||||||||||||||
|
|
Current
|
|
Non-Current
|
|
Total
|
|
Current
|
|
Non-Current
|
|
Total
|
||||||||||||
|
Revolving credit facility
|
£
|
19,700
|
|
|
£
|
—
|
|
|
£
|
19,700
|
|
|
£
|
29,288
|
|
|
£
|
—
|
|
|
£
|
29,288
|
|
|
Technology loan
|
—
|
|
|
—
|
|
|
—
|
|
|
26
|
|
|
—
|
|
|
26
|
|
||||||
|
Finance lease
|
44
|
|
|
20
|
|
|
64
|
|
|
88
|
|
|
63
|
|
|
151
|
|
||||||
|
Total
|
£
|
19,744
|
|
|
£
|
20
|
|
|
£
|
19,764
|
|
|
£
|
29,402
|
|
|
£
|
63
|
|
|
£
|
29,465
|
|
|
23.
|
Commitments Under Finance Leases
|
|
|
2018
£’000 |
|
2017
£’000 |
||||
|
Amounts payable within 1 year
|
£
|
44
|
|
|
£
|
88
|
|
|
Amounts payable 1 to 3 years
|
20
|
|
|
63
|
|
||
|
Amounts payable 3 to 5 years
|
—
|
|
|
—
|
|
||
|
Amounts payable in more than 5 years
|
—
|
|
|
—
|
|
||
|
Total
|
£
|
64
|
|
|
£
|
151
|
|
|
24.
|
Commitments Under Operating Leases
|
|
|
2018
£’000 |
|
2017
£’000 |
||||
|
Amounts payable within 1 year
|
£
|
10,384
|
|
|
£
|
7,638
|
|
|
Amounts payable 1 to 3 years
|
19,011
|
|
|
13,374
|
|
||
|
Amounts payable 3 to 5 years
|
12,800
|
|
|
9,700
|
|
||
|
Amounts payable in more than 5 years
|
6,469
|
|
|
6,576
|
|
||
|
Total
|
£
|
48,664
|
|
|
£
|
37,288
|
|
|
25.
|
Share Capital
|
|
Authorised share capital:
|
2018
£’000 |
|
2017
£’000 |
||
|
60,000,000 ordinary shares of £0.02 each
|
1,200
|
|
|
1,200
|
|
|
Allotted, called up and fully paid:
|
2018 No.
|
|
£’000
|
|
2017 No.
|
|
£’000
|
||||
|
Class A ordinary shares
|
4,703,980
|
|
|
94
|
|
|
4,703,980
|
|
|
94
|
|
|
Class B ordinary shares
|
28,822,625
|
|
|
576
|
|
|
28,822,625
|
|
|
576
|
|
|
Class C ordinary shares
|
16,277,540
|
|
|
326
|
|
|
16,277,540
|
|
|
326
|
|
|
Ordinary shares of £0.02 each
|
49,804,145
|
|
|
996
|
|
|
49,804,145
|
|
|
996
|
|
|
26.
|
Distributions Made
|
|
27.
|
Share Options
|
|
|
2018
|
|
2017
|
|||
|
Exercise price
|
£0.02 - £4.58
|
|
|
£0.00 - £0.02
|
|
|
|
Risk free rate
|
0.30%-0.37%
|
|
|
0.23
|
%
|
|
|
Expected volatility
|
29.9%-36.9%
|
|
|
43.7
|
%
|
|
|
Expected dividends
|
—
|
|
|
—
|
|
|
|
Fair value of option
|
£0.63 - £7.14
|
|
|
£
|
3.50
|
|
|
28.
|
Cash Flow Adjustments and Changes in Working Capital
|
|
Adjustments
|
|
2018
£’000 |
|
2017
£’000 |
|
2016
£’000 |
||||||
|
Depreciation, amortisation and impairment of non-financial assets
|
|
£
|
6,269
|
|
|
£
|
4,346
|
|
|
£
|
2,882
|
|
|
Foreign exchange loss / (gain)
|
|
354
|
|
|
1,015
|
|
|
(140
|
)
|
|||
|
Interest income
|
|
(35
|
)
|
|
(18
|
)
|
|
(21
|
)
|
|||
|
Fair value movement of financial liabilities / assets
|
|
229
|
|
|
—
|
|
|
(1,043
|
)
|
|||
|
Interest expense
|
|
573
|
|
|
408
|
|
|
170
|
|
|||
|
(Gain)/loss on disposal of non-current assets
|
|
(5
|
)
|
|
107
|
|
|
(15
|
)
|
|||
|
Share-based compensation
|
|
1,505
|
|
|
854
|
|
|
768
|
|
|||
|
Income on contingent consideration
|
|
—
|
|
|
(180
|
)
|
|
—
|
|
|||
|
Research and development tax credit
|
|
(1,008
|
)
|
|
(1,322
|
)
|
|
(1,117
|
)
|
|||
|
Grant income
|
|
(1,633
|
)
|
|
(1,691
|
)
|
|
(1,048
|
)
|
|||
|
Total adjustments
|
|
£
|
6,249
|
|
|
£
|
3,519
|
|
|
£
|
436
|
|
|
Net changes in working capital
|
|
2018
£’000 |
|
2017
£’000 |
|
2016
£’000 |
||||||
|
Increase in trade and other receivables
|
|
£
|
(6,384
|
)
|
|
£
|
(7,598
|
)
|
|
£
|
(6,765
|
)
|
|
Increase/(decrease) in trade and other payables
|
|
13,223
|
|
|
2,590
|
|
|
(888
|
)
|
|||
|
Net changes in working capital
|
|
£
|
6,839
|
|
|
£
|
(5,008
|
)
|
|
£
|
(7,653
|
)
|
|
Borrowings
|
|
Beginning of the year
£’000 |
|
Proceeds from borrowings
£’000 |
|
Repayment of borrowings
£’000 |
|
Non-cash foreign exchange
£’000 |
|
Non-cash Other
£’000 |
|
End of the year
£’000 |
||||||
|
2016
|
|
3,760
|
|
|
15,093
|
|
|
(3,364
|
)
|
|
(46
|
)
|
|
—
|
|
|
15,443
|
|
|
2017
|
|
15,443
|
|
|
17,007
|
|
|
(3,462
|
)
|
|
276
|
|
|
201
|
|
|
29,465
|
|
|
2018
|
|
29,465
|
|
|
26,462
|
|
|
(36,768
|
)
|
|
605
|
|
|
—
|
|
|
19,764
|
|
|
Grant received
|
|
Beginning of the year
£’000 |
|
Cash received
£’000 |
|
Grant income
£'000 |
|
Non-cash foreign exchange
£'000 |
|
Non-cash Other
£'000 |
|
End of the year
£'000 |
||||||
|
2016
|
|
(1,128
|
)
|
|
1,948
|
|
|
(1,048
|
)
|
|
(304
|
)
|
|
—
|
|
|
(532
|
)
|
|
2017
|
|
(532
|
)
|
|
2,924
|
|
|
(1,691
|
)
|
|
(37
|
)
|
|
—
|
|
|
664
|
|
|
2018
|
|
664
|
|
|
148
|
|
|
(1,633
|
)
|
|
5
|
|
|
—
|
|
|
(816
|
)
|
|
29.
|
Capital Commitments
|
|
30.
|
Contingent Liabilities
|
|
31.
|
Financial Instrument Risk
|
|
June 30, 2018
|
Long Term GBP
£‘000 |
|
Long Term EUR
£‘000 |
|
Long Term USD
£‘000 |
|
Short Term GBP
£‘000 |
|
Short Term EUR
£‘000 |
|
Short Term USD
£‘000 |
|
Short Term RON
£‘000 |
|
Short Term Others
£‘000 |
|
TOTAL
£‘000 |
|||||||||
|
Financial assets
|
—
|
|
|
—
|
|
|
—
|
|
|
37,853
|
|
|
5,485
|
|
|
10,485
|
|
|
8,603
|
|
|
4,974
|
|
|
67,400
|
|
|
Financial liabilities
|
(277
|
)
|
|
(20
|
)
|
|
(7,251
|
)
|
|
(37,408
|
)
|
|
(2,428
|
)
|
|
(14,406
|
)
|
|
(11,926
|
)
|
|
(3,479
|
)
|
|
(77,195
|
)
|
|
Total
|
(277
|
)
|
|
(20
|
)
|
|
(7,251
|
)
|
|
445
|
|
|
3,057
|
|
|
(3,921
|
)
|
|
(3,323
|
)
|
|
1,495
|
|
|
(9,795
|
)
|
|
|
GBP/RON:+3%
Profit impact £’000 |
|
|
June 30, 2018
|
(330
|
)
|
|
|
GBP/RON: -5%
Profit impact £’000 |
|
|
June 30, 2018
|
521
|
|
|
|
GBP/RON: +3%
Total equity £’000 |
|
|
June 30, 2018
|
(283
|
)
|
|
|
GBP/RON: +4%
Profit impact £’000 |
|
|
June 30, 2017
|
(330
|
)
|
|
|
GBP/RON: -5%
Profit impact £’000 |
|
|
June 30, 2017
|
483
|
|
|
|
GBP/RON: +4%
total equity £’000 |
|
|
June 30, 2017
|
(672
|
)
|
|
|
2018
£’000 |
|
2017
£’000 |
||||
|
Cash and cash equivalents
|
£
|
15,048
|
|
|
£
|
23,571
|
|
|
Trade and other receivables
|
52,352
|
|
|
41,494
|
|
||
|
Total
|
£
|
67,400
|
|
|
£
|
65,065
|
|
|
|
2018
£’000 |
|
2017
£’000 |
||||
|
Not more than 3 months
|
£
|
830
|
|
|
£
|
2,735
|
|
|
More than 3 months but not more than 6 months
|
586
|
|
|
61
|
|
||
|
More than 6 months but not more than 1 year
|
—
|
|
|
—
|
|
||
|
More than 1 year
|
—
|
|
|
—
|
|
||
|
Total
|
£
|
1,416
|
|
|
£
|
2,796
|
|
|
|
Current
0 - 6 months £’000 |
|
Current
6 - 12 months £’000 |
|
Non-Current
1 - 5 years £’000 |
|
Non-Current
+5 years £’000 |
||||||||
|
Bank loans
|
£
|
19,726
|
|
|
£
|
—
|
|
|
£
|
—
|
|
|
£
|
—
|
|
|
Finance lease obligations
|
23
|
|
|
21
|
|
|
20
|
|
|
—
|
|
||||
|
Trade and other payables
|
40,243
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Deferred consideration
|
3,031
|
|
|
1,515
|
|
|
—
|
|
|
—
|
|
||||
|
Contingent consideration
|
3,984
|
|
|
1,196
|
|
|
7,967
|
|
|
—
|
|
||||
|
Other liabilities
|
—
|
|
|
—
|
|
|
277
|
|
|
—
|
|
||||
|
Total
|
£
|
67,007
|
|
|
£
|
2,732
|
|
|
£
|
8,264
|
|
|
£
|
—
|
|
|
|
Current
0 - 6 months £’000 |
|
Current
6 - 12 months £’000 |
|
Non-Current
1 - 5 years £’000 |
|
Non-Current
+5 years £’000 |
||||||||
|
Bank loans
|
£
|
29,314
|
|
|
£
|
—
|
|
|
£
|
—
|
|
|
£
|
—
|
|
|
Finance lease obligations
|
63
|
|
|
25
|
|
|
63
|
|
|
—
|
|
||||
|
Trade and other payables
|
24,358
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Deferred consideration
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Contingent consideration
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Other liabilities
|
—
|
|
|
—
|
|
|
253
|
|
|
—
|
|
||||
|
Total
|
£
|
53,735
|
|
|
£
|
25
|
|
|
£
|
316
|
|
|
£
|
—
|
|
|
32.
|
Capital Management Policies and Procedures
|
|
•
|
to ensure the Group's ability to continue as a going concern; and
|
|
•
|
to provide an adequate return to shareholders by pricing products and services commensurately with the level of risk.
|
|
33.
|
Subsequent Events
|
|
Endava plc
|
|
|
|
|
|
/s/ John Cotterell
|
|
|
By:
|
John Cotterell
|
|
Title:
|
Chief Executive Officer
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|