Average rate | Closing rate | ||||
FY24 | FY23 | FY24 | FY23 | FY22 | |
Pound sterling | 1.27 | 1.23 | 1.34 | 1.22 | 1.12 |
Euro | 1.08 | 1.07 | 1.12 | 1.06 | 0.98 |
Leasehold improvements | 3 to 7 years straight line |
Computer equipment | 3 to 5 years straight line |
Fixtures and fittings | 3 to 5 years straight line |
Internally generated software | 3 years |
Software | 3 to 10 years |
Customer relationships | 2 to 14 years |
Brand | 5 to 15 years |
Non-compete agreement | 4 years |
Restated | ||
Year ended | Year ended | |
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
Profit before tax | 18,383 | 8,664 |
Adjustments for: | ||
Net finance costs (note 8) | 14,045 | 18,963 |
Amortisation of acquired intangible assets (note 12) | 32,484 | 32,625 |
Amortisation of internally generated software (note 12) | 6,532 | 4,725 |
Depreciation of property, plant and equipment (note 13) | 426 | 391 |
Depreciation of right of use assets (note 17) | 939 | 1,099 |
Share-based payment expense (note 21) | 6,015 | 8,616 |
Exceptional operating items | 1,145 | 3,311 |
Adjusted EBITDA | 79,969 | 78,394 |
Restated | ||
Year ended | Year ended | |
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
Reported revenue (note 4, 5) | 174,148 | 165,886 |
Adjusted EBITDA | 79,969 | 78,394 |
Adjusted EBITDA margin | 46% | 47% |
Restated | ||
Year ended | Year ended | |
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
Acquisition costs | (828) | (3,311) |
Finance transformation | (317) | – |
Total exceptional operating items | (1,145) | (3,311) |
Restated | ||
Year ended | Year ended | |
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
Profit aributable to equity shareholders of the Company | 24,192 | 20,543 |
Adjustments for: | ||
Amortisation of acquired intangible assets | 32,484 | 32,625 |
Exceptional finance items | 906 | 5,258 |
Share-based payment expense | 6,015 | 8,616 |
Exceptional operating items | 1,145 | 3,311 |
Deferred tax on unrealised foreign exchange differences | (8,054) | (8,810) |
Tax on adjusted items | (8,929) | (12,607) |
Adjusted earnings | 47,759 | 48,936 |
Number | Number | |
Diluted weighted average number of shares (note 10) | 123,848,562 | 123,088,377 |
cents | cents | |
Adjusted diluted earnings per share (cents) | 38.6 | 39.8 |
Restated | ||
Unaudited | Unaudited | |
Year ended | Year ended | |
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
Reported revenue | 174,148 | 165,886 |
Acquisition related adjustment | (11,982) | (7,063) |
Constant currency adjustment | – | 945 |
Organic revenue | 162,166 | 159,768 |
Increase in organic revenue % | 2% |
Restated | ||
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
Cash at bank (note 15) | 6,824 | 7,437 |
Current loans and borrowings (note 18) | (22,953) | (15,688) |
Non-current loans and borrowings (note 18) | (98,530) | (132,923) |
Total loans and borrowings | (121,483) | (148,611) |
Adjusted net debt | (114,659) | (141,174) |
Restated | ||
Year ended | Year ended | |
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
Adjusted EBITDA | 79,969 | 78,394 |
Cash generated by operations | 71,627 | 70,677 |
Adjustments for: | ||
Exceptional operating items | 1,145 | 3,311 |
Working capital from exceptional and other items | 4,282 | (1,348) |
Additions to internally generated software (note 12) | (10,843) | (10,765) |
Additions to property, plant and equipment (note 13) | (362) | (503) |
Payment for right of use assets (note 17) | – | (230) |
Adjusted free cash flow | 65,849 | 61,142 |
Adjusted free cash flow conversion (%) | 82% | 78% |
Year ended 30 September 2024 | ||||||
Centrally | ||||||
Auction | allocated | |||||
A&A | I&C | Services | Content | costs | Total | |
$000 | $000 | $000 | $000 | $000 | $000 | |
Revenue | 90,289 | 71,795 | 8,406 | 3,658 | – 174,148 | |
Adjusted EBITDA (see note 3 for | ||||||
definition and reconciliation) | 72,398 | 60,746 | 5,040 | 1,224 | (59,439) 79,969 | |
Amortisation of intangible assets (note 12) | (25,688) (11,413) | (1,915) | – | – (39,016) | ||
Depreciation of property, plant | ||||||
and equipment (note 13) | (158) | (240) | (12) | (16) | – | (426) |
Depreciation of right of use assets (note 17) | (678) | (199) | (5) | (57) | – | (939) |
Share-based payment expense (note 21) | (1,477) | (1,810) | (65) | – | (2,663) | (6,015) |
Exceptional operating items (note 3) | (828) | – | – | – | (317) | (1,145) |
Operating profit/(loss) | 43,569 | 47,084 | 3,043 | 1,151 | (62,419) 32,428 | |
Net finance costs (note 8) | – | – | – | – | (14,045) (14,045) | |
Profit/(loss) before tax | 43,569 | 47,084 | 3,043 | 1,151 | (76,464) 18,383 |
| Year ended 30 September 2023 (restated) | ||||||
Centrally | ||||||
Auction | allocated | |||||
A&A | I&C | Services | Content | costs | Total | |
$000 | $000 | $000 | $000 | $000 | $000 | |
Revenue | 80,551 | 71,378 | 10,190 | 3,767 | – 165,886 | |
Adjusted EBITDA (see note 3 for | ||||||
definition and reconciliation) | 66,211 | 61,171 | 6,403 | 1,366 | (56,757) | 78,394 |
Amortisation of intangible assets (note 12) | (24,383) | (11,235) | (1,732) | – | – | (37,350) |
Depreciation of property, plant | ||||||
and equipment (note 13) | (129) | (236) | (10) | (16) | – | (391) |
Depreciation of right of use assets (note 17) | (678) | (342) | (10) | (69) | – | (1,099) |
Share-based payment expense (note 21) | (1,828) | (2,163) | (103) | – | (4,522) | (8,616) |
Exceptional operating items (note 3) | (3,311) | – | – | – | – | (3,311) |
Operating profit/(loss) | 35,882 | 47,195 | 4,548 | 1,281 | (61,279) | 27,627 |
Net finance costs (note 8) | – | – | – | – | (18,963) (18,963) | |
Profit/(loss) before tax | 35,882 | 47,195 | 4,548 | 1,281 | (80,242) | 8,664 |
30 September 2024 | 30 September 2023 (restated) | |||
Total | Additions | Total | Additions | |
non-current | to non-current | non-current | to non-current | |
assets | assets | assets | assets | |
$000 | $000 | $000 | $000 | |
By operating segment | ||||
A&A | 572,367 | 5,033 | 589,956 | 46,142 |
I&C | 234,171 | 6,088 | 228,752 | 7,365 |
Auction Services | 32,398 | 105 | 34,212 | 423 |
Content | 280 | 18 | 334 | 314 |
839,216 | 11,244 | 853,254 | 54,244 | |
Restated | ||
Year ended | Year ended | |
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
By geographical location | ||
United Kingdom | 68,202 | 70,698 |
United States | 765,716 | 777,618 |
Germany | 5,298 | 4,938 |
839,216 | 853,254 |
Restated | ||
Year ended | Year ended | |
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
Product and customer types | ||
A&A | 90,289 | 80,551 |
I&C | 71,795 | 71,378 |
Auction Services | 8,406 | 10,190 |
Content | 3,658 | 3,767 |
174,148 | 165,886 | |
Primary geographical markets | ||
by location of operations | ||
United Kingdom | 25,299 | 24,096 |
United States | 143,282 | 136,964 |
Germany | 5,567 | 4,826 |
174,148 | 165,886 | |
by location of customer | ||
United Kingdom | 25,889 | 24,557 |
United States | 132,708 | 125,308 |
Europe | 8,892 | 8,645 |
Rest of world | 6,659 | 7,376 |
174,148 | 165,886 | |
Timing of transfer of goods and services | ||
Point in time | 155,285 | 150,274 |
Over time | 18,863 | 15,612 |
174,148 | 165,886 |
Restated | Restated | ||
30 September | 30 September | 1 October | |
2024 | 2023 | 2022 | |
$000 | $000 | $000 | |
Contract assets | 1,499 | 1,856 | 927 |
Contract liabilities | (1,639) | (1,851) | (1,886) |
Restated | ||
Year ended | Year ended | |
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
Revenue recognised that was included in the contract liabilities | ||
balance at the beginning of the year | 1,797 | 1,782 |
Restated | ||
Year ended | Year ended | |
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
Employment costs (note 7) | 45,278 | 50,043 |
Amortisation of intangible assets (note 12) | ||
– Acquired intangible assets | 32,484 | 32,625 |
– Internally generated software | 6,532 | 4,725 |
Depreciation of property, plant and equipment (note 13) | 426 | 391 |
Depreciation of right of use assets (note 17) | 939 | 1,099 |
Exceptional operating items (note 3) | 1,145 | 3,311 |
Research and development | 9,523 | 11,520 |
Net exchange differences | 3 | 9 |
Restated | ||
Year ended | Year ended | |
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
The audit of parent Company and Consolidated Financial | ||
Statements | 1,120 | 991 |
The audit of the Company’s subsidiaries | 162 | 110 |
Total audit fees | 1,282 | 1,101 |
Fees payable for other assurance services: | ||
– Interim review | 180 | 123 |
– Non-audit fees | 15 | 12 |
Total auditor’s remuneration | 1,477 | 1,236 |
Restated | ||
Year ended | Year ended | |
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
Wages and salaries | 35,504 | 37,540 |
Social security costs | 3,062 | 3,115 |
Pension costs | 697 | 772 |
Share-based payment expense (note 21) | 6,015 | 8,616 |
Total employment costs | 45,278 | 50,043 |
Year ended | Year ended | |
30 September | 30 September | |
2024 | 2023 | |
Number | Number | |
Management | 17 | 13 |
Administrative employees | 59 | 56 |
Operational employees | 294 | 327 |
Average number of employees | 370 | 396 |
Restated | ||
Year ended | Year ended | |
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
Interest income | 249 | 220 |
Interest on lease receivable (note 17) | 9 | – |
Finance income | 258 | 220 |
Interest on loans and borrowings | (12,437) | (12,985) |
Amortisation of finance costs | (679) | (612) |
Foreign exchange loss | (525) | (4,995) |
Movements in deferred consideration (note 16) | (131) | (263) |
Interest on lease liabilities (note 17) | (281) | (232) |
Interest on tax | (250) | (96) |
Finance costs | (14,303) | (19,183) |
Net finance costs | (14,045) | (18,963) |
Restated | ||
Year ended | Year ended | |
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
Current tax | ||
Current tax on profit for the year | 9,731 | 11,660 |
Adjustments in respect of prior years | 214 | (205) |
Total current tax | 9,945 | 11,455 |
Deferred tax | ||
Current year | (15,967) | (22,368) |
Adjustments from change in tax rates | (278) | (629) |
Adjustments in respect of prior years | 491 | (337) |
Deferred tax | (15,754) | (23,334) |
Tax credit | (5,809) | (11,879) |
Restated | ||
Year ended | Year ended | |
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
Profit before tax | 18,383 | 8,664 |
Tax at United Kingdom tax rate of 25% (FY23: 22%) | 4,596 | 1,907 |
Tax effect of: | ||
Deferred tax on unrealised foreign exchange differences | (8,054) | (8,810) |
Foreign exchange difference not taxable for tax purposes | (3,440) | (3,077) |
Non-deductible expenditure | 1,313 | 1,278 |
Deductible items | (582) | (1,695) |
Movement in provisions for tax uncertainties | (439) | (312) |
Differences in overseas tax rates | 370 | 1 |
Adjustments from change in tax rates | (278) | (629) |
Adjustments in respect of prior years | 705 | (542) |
Tax credit | (5,809) | (11,879) |
Restated | ||
Year ended | Year ended | |
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
Current tax | (3,255) | (3,186) |
Restated | ||
Year ended | Year ended | |
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
Profit aributable to equity shareholders of the Company | 24,192 | 20,543 |
Number | Number | |
Weighted average number of shares in issue | 121,711,636 | 121,050,307 |
Weighted average number of options vested not exercised | 1,082,642 | 1,338,182 |
Weighted average number of shares held by the Employee Benefit Trust | (67,210) | (162,934) |
Weighted average number of shares | 122,727,068 | 122,225,555 |
Dilutive share options | 1,121,494 | 862,822 |
Diluted weighted average number of shares | 123,848,562 | 123,088,377 |
cents | cents | |
Basic earnings per share | 19.7 | 16.8 |
Diluted earnings per share | 19.5 | 16.7 |
Fair value | |||
Book value | adjustments | Final fair value | |
$000 | $000 | $000 | |
Acquired intangible assets – software | – | 2,605 | 2,605 |
Acquired intangible assets – customer relationships | – | 11,521 | 11,521 |
Acquired intangible assets – brand | 274 | 2,900 | 3,174 |
Property, plant and equipment | 194 | – | 194 |
Right of use assets | 528 | – | 528 |
Cash and cash equivalents | 187 | – | 187 |
Trade receivables and other receivables | 50 | – | 50 |
Lease liabilities | (528) | – | (528) |
Trade and other payables | (356) | – | (356) |
Net assets on acquisition | 349 | 17,026 | 17,375 |
Goodwill (note 12) | 22,422 | ||
Total consideration | 39,797 | ||
Consideration satisfied by: | |||
Initial cash consideration | 30,191 | ||
Deferred consideration | 9,606 | ||
39,797 | |||
Net cash flow arising on acquisition: | |||
Initial cash consideration | 30,191 | ||
Less: cash and cash equivalent balances acquired | (187) | ||
30,004 |
Total acquired | Internally | |||||||
Customer | Non-compete | intangible | generated | |||||
Software | relationships | Brand | agreement | assets | software | Goodwill | Total | |
$000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | |
Cost | ||||||||
1 October 2022 (restated as detailed in note 1) | 47,347 | 232,108 | 42,940 | 1,672 | 324,067 | 21,911 | 546,167 | 892,145 |
Acquisition of business (note 11) | 2,605 | 11,521 | 3,174 | – | 17,300 | – | 22,422 | 39,722 |
Additions | – | – | – | – | – | 10,765 | – | 10,765 |
Exchange differences | 683 | 4,416 | 624 | – | 5,723 | 687 | 9,983 | 16,393 |
30 September 2023 (restated as detailed in note 1) | 50,635 | 248,045 | 46,738 | 1,672 | 347,090 | 33,363 | 578,572 | 959,025 |
Additions | – | – | – | – | – | 10,843 | – | 10,843 |
Exchange differences | 780 | 5,048 | 702 | – | 6,530 | 975 | 11,417 | 18,922 |
30 September 2024 | 51,415 | 253,093 | 47,440 | 1,672 | 353,620 | 45,181 | 589,989 | 988,790 |
Amortisation and impairment | ||||||||
1 October 2022 (restated as detailed in note 1) | 13,884 | 36,182 | 5,770 | 785 | 56,621 | 14,025 | – | 70,646 |
Amortisation | 5,626 | 22,992 | 3,589 | 418 | 32,625 | 4,725 | – | 37,350 |
Exchange differences | 615 | 1,610 | 166 | – | 2,391 | 337 | – | 2,728 |
30 September 2023 (restated as detailed in note 1) | 20,125 | 60,784 | 9,525 | 1,203 | 91,637 | 19,087 | – | 110,724 |
Amortisation | 4,412 | 23,925 | 3,694 | 453 | 32,484 | 6,532 | – | 39,016 |
Exchange differences | 780 | 3,026 | 299 | – | 4,105 | 682 | – | 4,787 |
30 September 2024 | 25,317 | 87,735 | 13,518 | 1,656 | 128,226 | 26,301 | – | 154,527 |
Net book value | ||||||||
1 October 2022 (restated as detailed in note 1) | 33,463 | 195,926 | 37,170 | 887 | 267,446 | 7,886 | 546,167 | 821,499 |
30 September 2023 (restated as detailed in note 1) | 30,510 | 187,261 | 37,213 | 469 | 255,453 | 14,276 | 578,572 | 848,301 |
30 September 2024 | 26,098 | 165,358 | 33,922 | 16 | 225,394 | 18,880 | 589,989 | 834,263 |
Customer | Non-compete | ||||
Software | relationships | Brand | agreement | Total | |
$000 | $000 | $000 | $000 | $000 | |
One to five years | 19,639 | 92,964 | 18,161 | 16 | 130,780 |
Six to 10 years | 6,459 | 60,871 | 11,210 | – | 78,540 |
11 to 15 years | – | 11,523 | 4,551 | – | 16,074 |
30 September 2024 | 26,098 | 165,358 | 33,922 | 16 | 225,394 |
Acquired | |||||
intangible | Pre-tax | ||||
Goodwill | assets | Valuation | Long-term | discount | |
2024 | $000 | $000 | method | growth rate | rate |
A&A marketplaces | 367,618 | 194,215 | VIU | 3% | 11.8% |
I&C marketplaces | 197,707 | 23,878 | VIU | 3% | 11.9% |
Auction Services | 24,664 | 7,301 | VIU | 3% | 10.3% |
Total | 589,989 | 225,394 |
Acquired | |||||
intangible | Pre-tax | ||||
Goodwill | assets | Valuation | Long-term | discount | |
2023 (restated) | $000 | $000 | method | growth rate | rate |
A&A marketplaces | 364,604 | 215,977 | VIU | 3% | 12.7% |
I&C marketplaces | 189,304 | 30,468 | VIU | 3% | 12.7% |
Auction Services | 24,664 | 9,008 | VIU | 3% | 11.4% |
Total | 578,572 | 255,453 |
Assumption | Approach |
Risk-adjusted | are determined by reference to the budget for the year following the balance |
cash flows | sheet date and forecasts for the following four years, after which a long-term |
perpetuity growth rate is applied. The most recent financial budget approved | |
by the Board has been prepared after considering the current economic | |
environment in each of the Group’s markets. These projections represent | |
the Directors’ best estimate of the future performance of these businesses. | |
CAGR | is the five-year compound annual growth rate from FY24 of the risk-adjusted |
cash flows above. | |
Long-term | are applied after the forecast period. These are based on external reports |
growth rates | on long-term GDP growth rates for the main markets in which each CGU |
operates. Therefore, these do not exceed the long-term average growth rates | |
for the individual markets. | |
Pre-tax discount | are derived from the post-tax weighted average cost of capital (“WACC”) |
rates | which has been calculated using the capital asset pricing model. They are |
weighted based on the geographical area in which the CGU group’s revenue | |
is generated. The assumptions used in the calculation of the WACC are | |
benchmarked to externally available data and they represent the Group’s | |
current market assessment of the time value of money and risks specific to | |
the CGUs. Movements in the pre-tax discount rates for CGUs since the year | |
ended 30 September 2023 are driven by changes in market-based inputs. Any | |
unsystematic risk on the CGUs has been inherently built into the cash flows | |
of each of the CGUs and therefore no additional element of risk has been | |
included in the discount rates used at 30 September 2024. |
Land and | Fixtures, | |||
buildings | Computer | fittings and | ||
leasehold | equipment | equipment | Total | |
$000 | $000 | $000 | $000 | |
Cost | ||||
1 October 2022 (restated as detailed in note 1) | 581 | 689 | 414 | 1,684 |
Acquisition of business (note 11) | 194 | – | – | 194 |
Additions | 63 | 353 | 87 | 503 |
Disposals | (462) | (25) | (12) | (499) |
Exchange differences | – | 41 | 5 | 46 |
30 September 2023 (restated as detailed in note 1) | 376 | 1,058 | 494 | 1,928 |
Additions | 43 | 307 | 12 | 362 |
Exchange differences | 70 | 53 | 6 | 129 |
30 September 2024 | 489 | 1,418 | 512 | 2,419 |
Accumulated depreciation | ||||
1 October 2022 (restated as detailed in note 1) | 440 | 403 | 291 | 1,134 |
Charge for the year | 117 | 215 | 59 | 391 |
Disposals | (462) | (25) | (12) | (499) |
Exchange differences | – | 23 | 5 | 28 |
30 September 2023 (restated as detailed in note 1) | 95 | 616 | 343 | 1,054 |
Charge for the year | 74 | 298 | 54 | 426 |
Exchange differences | 68 | 38 | 6 | 112 |
30 September 2024 | 237 | 952 | 403 | 1,592 |
Net book value | ||||
1 October 2022 (restated as detailed in note 1) | 141 | 286 | 123 | 550 |
30 September 2023 (restated as detailed in note 1) | 281 | 442 | 151 | 874 |
30 September 2024 | 252 | 466 | 109 | 827 |
Restated | ||
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
Current | ||
Trade receivables | 13,807 | 15,819 |
Less: loss provision | (1,505) | (500) |
12,302 | 15,319 | |
Other receivables | 2,199 | 1,329 |
Prepayments | 2,786 | 3,317 |
Lease receivable | 136 | – |
17,423 | 19,965 | |
Non-current | ||
Other receivables | 1,276 | 138 |
Lease receivable | 151 | – |
1,427 | 138 | |
18,850 | 20,103 |
| 2024 | 2023 (restated) | |||||
Loss | Expected | Loss | Expected | |||
Gross | provision | loss rate | Gross | provision | loss rate | |
$000 | $000 | % | $000 | $000 | % | |
Within 30 days | 11,011 | 351 | 3% | 12,120 | 52 | 0% |
Between 30 and 60 days | 1,176 | 25 | 2% | 1,310 | 3 | 0% |
Between 60 and 90 days | 479 | 23 | 5% | 640 | 12 | 2% |
Over 90 days | 1,141 | 1,106 | 97% | 1,749 | 433 | 25% |
30 September | 13,807 | 1,505 | 11% | 15,819 | 500 | 3% |
Restated | ||
Year ended | Year ended | |
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
1 October | 500 | 935 |
Increase/(decrease) in loss allowance recognised in | ||
Consolidated Statement of Profit or Loss | 2,224 | (210) |
Uncollectable amounts written off | (1,233) | (234) |
Exchange differences | 14 | 9 |
30 September | 1,505 | 500 |
Restated | ||
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
Cash at bank | 6,824 | 7,437 |
Restricted cash | 2 | 2,979 |
6,826 | 10,416 |
Restated | ||
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
Current | ||
Trade payables | 2,820 | 4,516 |
Payroll tax and other statutory liabilities | 3,248 | 6,694 |
Deferred consideration | – | 9,869 |
Accruals | 5,423 | 9,264 |
11,491 | 30,343 |
Land and buildings | Computer | Motor | ||
leasehold | equipment | vehicles | Total | |
$000 | $000 | $000 | $000 | |
Right of use assets | ||||
1 October 2022 (restated as detailed in note 1) | 1,912 | 3 | – | 1,915 |
Acquisition of business (note 11) | 528 | – | – | 528 |
Additions | 687 | – | – | 687 |
Modifications | 1,845 | – | – | 1,845 |
Depreciation charge for the year | (1,096) | (3) | – | (1,099) |
Exchange differences | 65 | – | – | 65 |
30 September 2023 (restated as detailed in note 1) | 3,941 | – | – | 3,941 |
Additions | – | – | 39 | 39 |
Transfer to lease receivable | (419) | – | – | (419) |
Loss on derecognition | (99) | – | – | (99) |
Depreciation charge for the year | (932) | – | (7) | (939) |
Exchange differences | 174 | – | 2 | 176 |
30 September 2024 | 2,665 | – | 34 | 2,699 |
Lease liabilities | ||||
1 October 2022 (restated as detailed in note 1) | 2,051 | 4 | – | 2,055 |
Acquisition of business (note 11) | 528 | – | – | 528 |
Additions | 687 | – | – | 687 |
Modifications | 1,615 | – | – | 1,615 |
Interest charge for the year | 232 | – | – | 232 |
Lease payments | (1,192) | (4) | – | (1,196) |
Exchange differences | 50 | – | – | 50 |
30 September 2023 (restated as detailed in note 1) | 3,971 | – | – | 3,971 |
Additions | – | – | 39 | 39 |
Interest charge for the year | 280 | – | 1 | 281 |
Lease payments | (1,020) | – | (10) | (1,030) |
Exchange differences | 172 | – | 2 | 174 |
30 September 2024 | 3,403 | – | 32 | 3,435 |
Current | 874 | – | 12 | 886 |
Non-current | 2,529 | – | 20 | 2,549 |
30 September 2024 | 3,403 | – | 32 | 3,435 |
Restated | ||
Year ended | Year ended | |
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
Depreciation charge | (939) | (1,099) |
Interest charge | (281) | (232) |
Loss on derecognition of right of use asset | (99) | – |
(1,319) | (1,331) |
Restated | ||
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
Within 1 year | 1,030 | 922 |
Between 1 and 2 years | 924 | 945 |
Between 2 and 5 years | 1,328 | 2,085 |
3,282 | 3,952 |
Land and | |
buildings | |
leasehold | |
$000 | |
Lease receivable (see note 14) | |
Transfer from right of use assets | 419 |
Interest income for the year | 9 |
Lease income received | (141) |
30 September 2024 | 287 |
Current | 136 |
Non-current | 151 |
30 September 2024 | 287 |
Year ended | |
30 September | |
2024 | |
$000 | |
Interest income | 9 |
30 September | |
2024 | |
$000 | |
Within 1 year | 117 |
Between 1 and 2 years | 121 |
Between 2 and 5 years | 82 |
320 |
Restated | ||
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
Current | ||
Secured bank loan | 22,953 | 15,688 |
Non-current | ||
Secured bank loan | 98,530 | 132,923 |
121,483 | 148,611 |
Restated | ||
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
1 October | 148,611 | 201,997 |
Repayment of loans and borrowings | (37,150) | (80,014) |
Proceeds from loans and borrowings | 9,500 | 26,300 |
Accrued interest and amortisation of finance costs | 13,116 | 13,597 |
Interest paid | (12,459) | (13,097) |
Exchange differences | (135) | (172) |
30 September | 121,483 | 148,611 |
Restated | ||
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
US dollar | 121,483 | 148,611 |
Year ended | Year ended | |
30 September | 30 September | |
2024 | 2023 | |
% | % | |
Secured bank loan | 8% | 8% |
Capitalised | Other | ||||||
goodwill and | Share-based | Foreign | Research and | temporary | |||
intangibles | Tax losses | payments | exchange | development | differences | Total | |
$000 | $000 | $000 | $000 | $000 | $000 | $000 | |
1 October 2022 (restated as detailed in note 1) | (65,101) | 6,832 | 1,267 | (15,350) | – | 177 | (72,175) |
Amount credited to Consolidated Statement of Profit or Loss | 8,055 | 4,644 | 827 | 7,634 | 1,900 | 274 | 23,334 |
Exchange differences | (834) | – | 111 | – | – | (65) | (788) |
30 September 2023 (restated as detailed in note 1) | (57,880) | 11,476 | 2,205 | (7,716) | 1,900 | 386 | (49,629) |
Deferred tax assets | – | – | – | – | – | – | – |
Deferred tax liabilities | (57,880) | 11,476 | 2,205 | (7,716) | 1,900 | 386 | (49,629) |
1 October 2023 (restated as detailed in note 1) | (57,880) | 11,476 | 2,205 | (7,716) | 1,900 | 386 | (49,629) |
Amount credited/(charged) to Consolidated Statement of Profit or Loss | 5,568 | 546 | (672) | 8,038 | 1,627 | 647 | 15,754 |
Exchange differences | (621) | – | 172 | (322) | (31) | 4 | (798) |
30 September 2024 | (52,933) | 12,022 | 1,705 | – | 3,496 | 1,037 | (34,673) |
Deferred tax assets | – | – | – | – | – | – | – |
Deferred tax liabilities | (52,933) | 12,022 | 1,705 | – | 3,496 | 1,037 | (34,673) |
Restated | ||
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
Authorised, called up and fully paid | ||
121,819,130 ordinary shares at 0.01p each (FY23: 121,491,412) | 17 | 17 |
Share | Share | Other | ||
Number of | capital | premium | reserve | |
shares | $000 | $000 | $000 | |
1 October 2022 (restated as detailed in note 1) | 120,525,304 | 17 | 334,045 | 330,310 |
Shares issued | 680,794 | – | 413 | – |
Shares issued in respect of share-based payment plans | 285,314 | – | – | – |
30 September 2023 (restated as detailed in note 1) | 121,491,412 | 17 | 334,458 | 330,310 |
Shares issued | 1,978 | – | 5 | – |
Shares issued in respect of share-based payment plans | 325,740 | – | – | – |
30 September 2024 | 121,819,130 | 17 | 334,463 | 330,310 |
Capital | Share | Foreign | Retained | |
redemption | option | currency | earnings/ | |
reserve | reserve | translation | losses) | |
$000 | $000 | $000 | $000 | |
1 October 2022 (restated as detailed in note 1) | 7 | 46,313 | (61,129) | (47,162) |
Total comprehensive income for the year | – | – | 18,304 | 17,357 |
Options exercised related to previous business | ||||
combination | – | (19,297) | – | 19,297 |
Share-based payment expense | – | 7,980 | – | – |
LTIP options exercised | – | (2,313) | – | 2,313 |
30 September 2023 (restated as detailed in note 1) | 7 | 32,683 | 42,825 | (8,195) |
Total comprehensive income for the year | – | – | 13,963 | 20,937 |
Share-based payment expense | – | 6,400 | – | – |
LTIP options exercised | – | (7,665) | – | 7,665 |
30 September 2024 | 7 | 31,418 | (28,862) | 20,407 |
Share- | Cancelled/ | |||||
based | Options at | Exercised | forfeited | Options at | ||
payment | 1 October | Granted | during the | during the | 30 September | |
expense | 2023 | in the year | year | year | 2024 | |
$000 | Number | Number | Number | Number | Number | |
Pre-admission awards | 1,623 | 483,566 | – | (483,566) | – | – |
LTIP | 4,476 | 1,572,292 1,724,333 | (270,136) | (747,312) | 2,279,177 | |
LA LTIP | 74 | 171,178 | – | (92,672) | (26,425) | 52,081 |
Deferred bonus – | ||||||
equity settled | 127 | 27,823 | 10,923 | – | – | 38,746 |
SIP and ESPP | 100 | 12,671 | 16,605 | (751) | (6,427) | 22,098 |
Payroll tax | (385) | n/a | n/a | n/a | n/a | n/a |
Total | 6,015 | 2,267,530 | 1,751,861 | (847,125) | (780,164) | 2,392,102 |
Restated | ||||||
Share- | Cancelled/ | |||||
based | Options at | Exercised | forfeited | Options at | ||
payment | 1 October | Granted | during the | during the | 30 September | |
expense | 2022 | in the year | year | year | 2023 | |
$000 | Number | Number | Number | Number | Number | |
Pre-admission awards | 975 | 549,069 | – | – | (65,503) | 483,566 |
LTIP | 5,987 | 1,043,047 | 919,954 | (147,167) | (243,542) | 1,572,292 |
LA LTIP | 813 | 236,241 | 82,289 | (39,820) | (107,532) | 171,178 |
Deferred bonus – | ||||||
equity settled | 97 | 8,636 | 19,187 | – | – | 27,823 |
SIP and ESPP | 108 | – | 14,343 | – | (1,672) | 12,671 |
Payroll tax | 636 | n/a | n/a | n/a | n/a | n/a |
Total | 8,616 | 1,836,993 | 1,035,773 | (186,987) | (418,249) | 2,267,530 |
Exercise price | £4.96 |
Share price | £4.87 |
Expected life | 3 years |
Risk free interest rate | 4.3% |
Expected volatility | 43.8% |
Expected dividend yield | 0% |
Restated | ||
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
Financial assets held at amortised cost | ||
Trade and other receivables (excluding prepayments) | 16,064 | 16,786 |
Contract assets | 1,499 | 1,856 |
Cash and cash equivalents | 6,826 | 10,416 |
24,389 | 29,058 | |
Financial liabilities held at amortised cost | ||
Trade and other payables (excluding non-financial liabilities) | (8,243) | (23,649) |
Contract liabilities | (1,639) | (1,851) |
Loans and borrowings | (121,483) | (148,611) |
(131,365) | (174,111) |
Carrying | Contractual | Due less | Between 1 | ||
amount | cash flows | than 1 year | and 5 years | Over 5 years | |
2024 | $000 | $000 | $000 | $000 | $000 |
Loans and borrowings | 121,483 | 122,772 | 23,686 | 99,086 | – |
Trade and other payables | 8,243 | 8,243 | 8,243 | – | – |
Contract liabilities | 1,639 | 1,639 | 1,639 | – | – |
30 September 2024 | 131,365 | 132,654 | 33,568 | 99,086 | – |
Carrying | Contractual | Due less | Between 1 | ||
amount | cash flows | than 1 year | and 5 years | Over 5 years | |
2023 (restated) | $000 | $000 | $000 | $000 | $000 |
Loans and borrowings | 148,611 | 150,392 | 16,335 | 134,057 | – |
Trade and other payables | 23,649 | 23,649 | 23,649 | – | – |
Contract liabilities | 1,851 | 1,851 | 1,851 | – | – |
30 September 2023 | 174,111 | 175,892 | 41,835 | 134,057 | – |
Restated | ||
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
Net foreign currency monetary assets/(liabilities) | ||
Pound sterling | 845 | (3,318) |
Euros | 665 | 152 |
Restated | ||
Year ended | Year ended | |
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
Pound sterling | ||
Change in profit for the year in Consolidated Statement of Profit or Loss | (130) | (283) |
Change in profit in Consolidated Statement of Changes in Equity | (85) | 332 |
Euro | ||
Change in profit for the year in Consolidated Statement of Profit or Loss | (58) | (10) |
Change in profit in Consolidated Statement of Changes in Equity | (9) | (5) |
Restated | ||
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
Net investment hedge | ||
Loans and borrowings | 121,483 | 148,611 |
Pound sterling carrying amount of Senior Term Facility | £90,833 | £121,830 |
Hedge ratio | 1:1 | 1:1 |
Change in carrying amount of Senior Term Facility as a result of | ||
foreign currency movements recognised in Consolidated Statement | ||
of Profit or Loss and Other Comprehensive Income or Loss | 13,019 | 14,478 |
Change in value of hedged item used to determine hedge effectiveness | (13,019) | (14,478) |
Restated | Arising on | Other non-cash | Exchange | 30 September | ||
1 October 2023 | acquisition | movements | Cash flow | differences | 2024 | |
2024 | $000 | $000 | $000 | $000 | $000 | $000 |
Cash and cash equivalents | 10,416 | – | – | (3,718) | 128 | 6,826 |
Lease receivable | – | – | 428 | (141) | – | 287 |
Total financing assets | 10,416 | – | 428 | (3,859) | 128 | 7,113 |
Bank loans | (148,611) | – | (13,116) | 40,109 | 135 | (121,483) |
Lease liabilities | (3,971) | – | (320) | 1,030 | (174) | (3,435) |
Total financing liabilities | (152,582) | – | (13,436) | 41,139 | (39) | (124,918) |
Arising on | Other non-cash | Exchange | 30 September | |||
1 October 2022 | acquisition | movements | Cash flow | differences | 2023 | |
2023 (restated) | $000 | $000 | $000 | $000 | $000 | $000 |
Cash and cash equivalents | 57,876 | – | – | (48,319) | 859 | 10,416 |
Total financing assets | 57,876 | – | – | (48,319) | 859 | 10,416 |
Bank loans | (201,997) | – | (13,597) | 66,811 | 172 | (148,611) |
Lease liabilities | (2,055) | (528) | (2,534) | 1,196 | (50) | (3,971) |
Total financing liabilities | (204,052) | (528) | (16,131) | 68,007 | 122 | (152,582) |
Restated | ||
Year ended | Year ended | |
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
Short-term employee benefits | 2,757 | 3,907 |
Post-employment benefits | 83 | 75 |
Share-based payment expense | 2,536 | 4,797 |
Total key management personnel compensation | 5,376 | 8,779 |
Restated | ||
Year ended | Year ended | |
30 September | 30 September | |
2024 | 2023 | |
$000 | $000 | |
Short-term employee benefits | 1,131 | 1,269 |
Non-Executive Directors’ fees | 497 | 410 |
Post-employment benefits | 66 | 59 |
Share-based payment expense | 569 | 1,994 |
Total Directors’ remuneration | 2,263 | 3,732 |
Subsidiary | Principal | Proportion | |
undertakings | Registered office | activity | held |
ATG Media Holdings | The Harlequin Building, 65 Southwark Street, | Holding company | 100% |
Limited | London, SE1 0HR, United Kingdom | ||
ATG Nominees | The Harlequin Building, 65 Southwark Street, | Dormant* | 100% |
Limited | London, SE1 0HR, United Kingdom | ||
ATG US Holdings Inc. | 251 Little Falls Drive, Wilmington, Delaware, | Holding company | 100% |
19808, United States | |||
ATG US Holdings | The Harlequin Building, 65 Southwark Street, | Holding company | 100% |
Limited | London, SE1 0HR, United Kingdom | ||
Auction Bidco | The Harlequin Building, 65 Southwark Street, | Holding company | 100% |
Limited | London, SE1 0HR, United Kingdom | ||
Auction Fluency | The Harlequin Building, 65 Southwark Street, | Dormant* | 100% |
Limited | London, SE1 0HR, United Kingdom | ||
Auction Holdco | The Harlequin Building, 65 Southwark Street, | Holding company | 100% |
Limited | London, SE1 0HR, United Kingdom | ||
Auction Midco | The Harlequin Building, 65 Southwark Street, | Dormant | 100% |
Limited | London, SE1 0HR, United Kingdom | ||
Auction Mobility LLC | 251 Little Falls Drive, Wilmington, Delaware, | Provision of auction | 100% |
19808, United States | trading software | ||
Auction Payment | 233 South 13th Street Suite 1900, Lincoln, | Dormant | 100% |
Network LLC | Nebraska, 68508, United States | ||
Auction Technology | Grosse Backerstrasse 9, 20095, Hamburg, | Provision of auction 100% | |
Group Germany | Germany | marketplaces | |
GmbH | |||
ATG Mexico Holdings | The Harlequin Building, 65 Southwark Street, | Holding company | 100% |
Limited (previously | London, SE1 0HR, United Kingdom | ||
known as Auction | |||
Technology Group UK | |||
Holdings Limited) | |||
Auction Topco | The Harlequin Building, 65 Southwark Street, | Dormant | 100% |
Limited | London, SE1 0HR, United Kingdom | ||
LiveAuctioneers LLC | 80 State Street, Albany, New York, 12207-2543, | Provision of auction | 100% |
United States | marketplaces | ||
Metropress Limited | The Harlequin Building, 65 Southwark Street, | Provision of auction | 100% |
London, SE1 0HR, United Kingdom | marketplaces |
Subsidiary | Principal | Proportion | |
undertakings | Registered office | activity | held |
Auction Technology | Severo Diaz 38, Int. E, Colonia Ladron de | Shared service | 100% |
Group Mexico | Guevara, CP 44600, Guadalajara, Jalisco | centre | |
S.A. DE C.V. | México | ||
Peddars | The Harlequin Building, 65 Southwark Street, | Dormant* | 100% |
Management Limited | London, SE1 0HR, United Kingdom | ||
Proxibid Inc. | 1209 Orange Street, Wilmington, Delaware, | Provision of auction 100% | |
19801, United States | marketplaces | ||
Proxibid UK Limited | The Harlequin Building, 65 Southwark Street, | Dormant | 100% |
London, SE1 0HR, United Kingdom | |||
Turner Bidco Limited | The Harlequin Building, 65 Southwark Street, | Dormant | 100% |
London, SE1 0HR, United Kingdom | |||
Turner Topco Limited The Harlequin Building, 65 Southwark Street, | Dormant | 100% | |
London, SE1 0HR, United Kingdom | |||
Vintage Software | 221 Bolivar Street, Jefferson City, Missouri, | Provision of auction 100% | |
LLC | 65101, United States | marketplaces | |
Company | Company registration number |
ATG Media Holdings Limited | 06521301 |
ATG US Holdings Limited | 15024003 |
Auction Bidco Limited | 12401140 |
Auction Holdco Limited | 12400986 |
Auction Midco Limited | 12400881 |
ATG Mexico Holdings Limited (previously known as Auction | |
Technology Group UK Holdings Limited) | 06636047 |
Auction Topco Limited | 12400807 |
Proxibid UK Limited | 09023785 |
Turner Bidco Limited | 08968359 |
Turner Topco Limited | 08968154 |